9.416
Revenue₩B
10.76
11.21
11.29
11.61
11.52
11.48
11.83
11.89
11.83
12.23
9.993
1.20%
1.25%
31
20.80
Revenue growth%
6.62
6.43
6.32
8.88
8.34
6.04
8.01
7.52
7.06
9.48
22.63
7.52
7.29
49
24.20
Gross margin%
28.12
28.77
27.11
25.85
25.59
28.41
29.88
30.20
31.43
30.19
3.78
30.19
28.59
54
7.05
Operating margin%
26.29
23.47
25.28
25.85
24.07
21.34
20.30
18.05
19.70
21.97
11.51
20.30
22.72
90
22.21
Net margin%
10.21
7.81
5.77
7.49
9.66
8.45
10.79
13.27
13.20
12.93
8.03
12.93
9.93
21
32.78
P/E ratio (avg)x
17.35
18.45
17.33
18.22
19.52
19.19
20.53
22.47
20.62
22.65
10.82
20.62
19.36
88
16.40
EV/EBITx
33.89
35.11
37.29
43.68
44.14
43.68
48.58
50.13
56.47
63.58
15.38
50.13
43.91
40
11.70
FCF yield (avg)%
6.00
8.49
5.83
5.52
8.08
8.93
8.16
5.50
8.33
10.58
23.94
8.33
8.12
93
19.05
FCF margin%
25.77
26.98
27.86
26.16
24.37
26.40
27.01
28.67
27.01
28.93
11.71
27.01
27.00
9
1.660
FCF / Net incomex
0.576
0.564
0.549
0.504
0.526
0.531
0.543
0.550
0.470
0.504
1.715
0.531
0.537
84
13.52
ROIC%
15.43
15.16
12.49
12.42
14.21
16.54
16.45
15.94
17.13
18.08
5.63
16.54
15.68
62
5.67
Return on equity%
20.34
17.52
15.33
16.19
16.43
16.75
16.01
14.26
12.54
9.69
21.48
14.26
16.10
76
9.93
Return on assets%
11.92
9.90
7.16
6.08
4.51
3.96
3.60
1.48
0.40
0.40
4.99
1.48
4.23
33
162.76
EPS₩
53.07
61.63
67.30
68.47
74.48
81.02
78.70
92.55
104.30
108.39
182.11
7.79%
7.87%
—
14.83
EPS growth%
20.26
21.30
20.91
23.11
23.50
23.16
20.61
17.86
15.62
12.95
25.91
17.86
20.76
46
288.44
Bookvalue per sh₩
237.76
252.58
284.44
264.67
241.06
237.45
259.62
257.33
269.52
253.82
290.50
1.04%
0.92%
—
231.80
FCF per share₩
75.00
67.63
73.84
75.91
69.07
76.81
80.61
76.34
80.28
76.85
268.52
2.16%
1.13%
—
103.42
Dividend per sh₩
57.18
52.13
45.81
44.75
49.39
51.53
50.86
48.72
53.28
47.93
190.36
(0.60%)
(1.45%)
—
4.49
Div yield (avg)%
4.20
6.64
4.05
2.08
4.21
5.19
2.42
0.40
2.80
4.67
16.54
2.80
4.13
85
13.81
Payout ratio%
24.13
26.96
26.89
26.82
25.85
26.74
25.09
27.64
25.82
28.47
9.99
26.74
26.78
62
34.23
Shares (diluted)M
35.61
36.72
33.17
32.50
31.90
31.70
27.95
25.99
25.05
23.15
36.01
(6.21%)
(4.61%)
15
11.59
Buyback yield%
8.52
6.61
4.53
3.56
2.38
3.25
4.66
7.27
8.63
7.67
16.80
7.27
5.63
11
1.304
D/E ratiox
0.182
0.192
0.192
0.189
0.208
0.239
0.247
0.233
0.248
0.254
0.203
0.247
0.220
38
8.223
Enterprise value₩B
12.32
12.06
11.76
12.27
12.09
11.32
10.57
10.41
9.593
8.544
9.158
(6.70%)
(4.54%)
49
9.725
LT debt₩B
4.563
5.113
5.021
5.488
5.190
4.687
5.036
5.619
6.006
6.804
6.204
5.57%
4.94%
88
Revenue
₩12.23B
1.25%
1.00×
Cost of revenue
₩8.112B
1.56%
1.03×
Operating expenses
₩2.132B
0.62%
0.94×
Spread over hurdle
36.18%