3.834
Revenue₩B
22.82
24.01
24.75
25.90
26.65
28.15
30.03
30.96
32.35
34.23
4.153
5.13%
4.52%
22
13.54
Revenue growth%
4.01
3.89
3.55
1.32
0.40
3.24
6.08
3.51
5.15
6.45
13.75
5.15
3.72
22
12.21
Gross margin%
8.27
10.29
8.74
10.56
9.54
9.90
11.40
11.25
9.91
10.75
17.03
10.75
10.10
93
23.60
Operating margin%
11.87
13.80
11.62
10.19
12.89
13.32
14.04
12.42
12.35
11.88
3.39
12.42
12.39
50
11.68
Net margin%
5.49
2.50
3.58
1.46
1.83
2.12
0.40
1.92
0.40
1.55
13.14
1.55
1.87
53
30.04
P/E ratio (avg)x
26.17
26.90
25.22
24.50
26.02
27.14
28.25
27.75
29.48
27.41
11.60
27.75
27.02
89
26.79
EV/EBITx
23.48
26.87
27.45
32.71
31.40
36.01
38.82
41.89
43.06
44.63
7.148
41.89
34.36
72
23.43
FCF yield (avg)%
1.87
4.33
4.34
2.55
1.58
1.04
0.40
0.40
0.40
1.82
13.40
0.40
1.70
59
3.62
FCF margin%
17.33
18.37
19.98
17.00
18.80
19.19
16.24
16.68
15.60
16.99
6.82
16.68
17.17
50
0.398
FCF / Net incomex
0.492
0.441
0.466
0.513
0.511
0.539
0.503
0.456
0.479
0.498
1.365
0.498
0.495
45
15.89
ROIC%
35.12
34.28
31.36
33.08
35.93
36.60
36.13
36.49
33.98
32.89
26.16
36.13
34.70
16
29.12
Return on equity%
7.17
5.15
7.26
5.04
2.82
0.40
0.40
0.40
3.10
2.58
11.00
0.40
2.96
6
12.87
Return on assets%
21.05
20.39
22.67
20.22
19.48
18.07
20.15
22.42
21.88
22.99
26.23
21.88
20.72
69
1,627
EPS₩
586.25
534.10
558.92
515.00
497.94
503.58
467.85
505.27
509.12
553.20
1,771
2.13%
(0.17%)
—
8.17
EPS growth%
10.52
11.21
11.75
9.20
11.86
11.40
14.15
15.91
17.33
16.19
7.43
15.91
11.81
42
410.52
Bookvalue per sh₩
382.67
411.06
405.40
368.58
357.45
350.95
362.37
321.57
350.78
376.71
420.28
1.05%
(0.65%)
—
564.67
FCF per share₩
1,667
1,861
1,903
2,020
1,985
2,081
2,117
2,008
2,092
1,985
379.11
—
2.60%
—
375.67
Dividend per sh₩
1,071
1,232
1,355
1,290
1,396
1,511
1,573
1,807
2,020
2,299
1,208
10.49%
7.26%
—
12.51
Div yield (avg)%
24.12
24.36
23.51
25.06
24.06
24.84
22.04
20.39
23.27
23.88
8.57
23.27
23.97
32
4.27
Payout ratio%
5.83
3.11
0.99
2.87
0.51
2.90
1.35
1.07
1.29
3.15
16.82
1.35
2.11
11
21.24
Shares (diluted)M
32.46
36.72
42.44
49.63
57.45
66.79
75.22
74.64
74.09
74.15
21.72
5.24%
9.87%
13
17.78
Buyback yield%
6.79
8.41
9.53
8.68
9.20
6.59
4.65
6.55
3.64
5.05
23.78
5.05
6.69
86
1.743
D/E ratiox
0.995
1.036
1.074
1.014
1.019
0.983
0.959
0.974
1.042
1.111
0.654
0.983
1.017
53
37.55
Enterprise value₩B
13.41
14.52
14.58
13.71
14.96
16.21
15.07
15.61
14.38
13.07
17.69
(2.66%)
(1.10%)
85
37.57
LT debt₩B
32.99
30.77
29.87
33.43
32.49
35.33
31.92
29.29
27.82
25.03
36.64
(5.08%)
(2.41%)
22
Revenue
₩34.23B
4.52%
1.00×
Cost of revenue
₩23.81B
4.45%
0.99×
Operating expenses
₩4.121B
4.16%
0.97×
Spread over hurdle
(2.01%)