11.58
Revenue₩B
8.231
8.946
9.491
10.14
11.16
12.03
12.84
13.86
15.22
16.81
12.68
8.53%
8.42%
47
5.75
Revenue growth%
19.14
17.10
17.91
15.00
18.00
18.20
19.67
19.71
16.78
16.48
10.03
18.20
17.96
56
26.27
Gross margin%
9.17
9.12
7.79
4.95
2.05
1.91
0.46
0.40
0.40
0.40
19.52
0.40
1.98
58
11.99
Operating margin%
8.19
6.36
5.09
7.36
6.56
4.53
6.17
3.45
1.26
0.40
21.23
3.45
5.63
61
5.20
Net margin%
37.34
40.26
38.85
36.86
34.64
33.68
30.99
31.21
31.14
29.60
4.04
31.14
34.16
19
9.251
P/E ratio (avg)x
30.91
32.05
36.40
38.32
37.52
41.72
39.47
40.88
46.30
47.46
25.90
41.72
38.90
6
33.51
EV/EBITx
16.98
19.41
20.13
21.39
24.28
23.52
27.56
29.16
32.52
35.79
12.13
29.16
23.90
50
26.59
FCF yield (avg)%
1.78
0.40
3.21
1.20
0.40
0.40
0.40
0.51
0.40
0.40
21.00
0.40
0.40
78
19.91
FCF margin%
13.61
11.96
13.55
12.42
15.08
13.31
13.13
12.67
12.09
9.95
10.57
12.67
12.90
36
1.422
FCF / Net incomex
0.544
0.496
0.483
0.498
0.521
0.567
0.533
0.489
0.475
0.455
0.545
0.489
0.497
93
3.13
ROIC%
21.28
20.16
18.49
20.86
22.98
22.70
25.46
23.07
23.51
23.78
17.99
23.51
22.84
88
12.60
Return on equity%
11.89
12.33
9.72
9.48
7.59
8.96
7.70
9.29
8.30
8.57
17.38
8.57
9.13
85
11.85
Return on assets%
24.82
27.39
30.24
28.12
29.97
28.86
27.33
29.83
30.56
30.23
12.93
29.83
29.34
28
291.44
EPS₩
1,015
1,010
967.07
898.94
949.09
1,009
900.49
932.97
871.09
813.85
319.04
(3.03%)
(1.87%)
—
26.26
EPS growth%
31.15
29.26
30.83
28.59
31.15
32.25
32.74
30.46
32.01
31.31
20.87
32.01
31.15
74
882.58
Bookvalue per sh₩
1,057
1,114
1,233
1,326
1,296
1,255
1,213
1,277
1,255
1,472
149.05
2.58%
2.97%
—
347.48
FCF per share₩
781.25
836.99
977.57
927.88
1,063
1,156
1,199
1,202
1,235
1,401
159.43
5.67%
7.05%
—
710.31
Dividend per sh₩
687.11
661.89
715.67
646.68
669.93
683.97
640.12
687.99
669.06
656.62
631.55
(0.40%)
(0.94%)
—
4.76
Div yield (avg)%
13.68
13.66
11.93
9.78
9.83
6.84
8.79
10.56
9.65
11.70
16.75
9.65
10.19
36
28.80
Payout ratio%
10.54
11.17
9.12
8.11
6.14
3.55
4.72
4.01
3.08
1.88
11.15
3.55
5.43
12
9.781
Shares (diluted)M
14.27
15.74
16.60
17.29
17.30
19.64
20.59
21.01
19.87
22.81
9.810
5.68%
5.08%
50
16.67
Buyback yield%
27.52
27.90
25.07
27.57
24.59
21.71
24.44
26.30
24.13
26.89
25.27
24.44
25.68
85
1.629
D/E ratiox
0.726
0.721
0.742
0.865
0.975
1.123
1.322
1.394
1.435
1.619
0.666
1.394
1.049
20
16.87
Enterprise value₩B
2.962
3.285
3.688
4.162
4.634
4.606
4.761
4.948
5.237
5.083
4.251
1.87%
6.30%
48
11.29
LT debt₩B
8.472
8.522
9.821
11.67
13.48
14.58
16.57
19.21
19.50
22.14
12.02
10.43%
10.93%
51
Revenue
₩16.81B
8.42%
1.00×
Cost of revenue
₩11.76B
8.42%
1.00×
Operating expenses
₩3.732B
8.94%
1.05×
Goodwill & intangibles
18.42%
Spread over hurdle
(5.05%)