81.59
Revenue₩B
38.07
41.56
43.50
47.23
50.80
54.69
59.15
61.96
66.22
69.37
90.47
6.43%
6.66%
81
29.64
Revenue growth%
28.33
27.15
26.18
29.04
27.22
25.91
26.65
28.16
25.61
24.26
21.74
25.91
26.90
47
22.09
Gross margin%
10.76
9.29
11.54
8.94
7.13
7.34
8.47
10.60
10.49
10.56
27.18
10.49
9.89
51
11.92
Operating margin%
23.26
21.32
20.80
22.05
21.47
19.62
19.05
20.67
22.83
23.57
11.34
20.67
21.39
37
7.72
Net margin%
15.91
18.14
17.12
17.70
19.48
19.61
18.52
16.40
15.69
16.77
28.23
16.77
17.41
31
14.88
P/E ratio (avg)x
37.23
32.50
33.19
35.44
38.03
35.47
36.83
35.46
35.07
31.88
13.60
35.46
35.45
10
10.01
EV/EBITx
21.31
20.92
23.29
24.04
26.18
25.96
23.99
25.89
23.99
22.86
19.70
23.99
23.99
83
13.77
FCF yield (avg)%
28.78
28.95
26.61
27.55
26.31
26.41
24.70
24.96
23.93
25.04
11.45
24.96
26.36
42
15.18
FCF margin%
1.78
2.96
4.41
4.58
2.78
1.31
3.52
5.72
2.77
3.32
4.90
3.32
3.14
84
0.916
FCF / Net incomex
0.975
1.123
1.103
1.060
1.033
0.999
1.157
1.155
1.154
1.066
0.350
1.154
1.084
24
5.20
ROIC%
4.94
4.99
6.27
5.94
8.88
9.14
8.45
9.92
12.78
15.58
27.88
9.92
8.66
65
6.22
Return on equity%
8.77
7.18
8.10
7.79
6.19
6.25
8.35
8.82
10.52
10.21
13.39
8.82
8.22
28
14.05
Return on assets%
24.17
24.65
22.56
21.84
20.11
19.99
21.18
20.40
17.76
17.94
2.53
19.99
20.79
20
148.44
EPS₩
299.85
292.63
310.39
326.84
328.83
328.74
354.95
342.90
351.52
345.74
161.66
1.01%
1.73%
—
13.15
EPS growth%
17.46
19.12
20.94
22.37
22.77
22.57
23.51
20.57
18.51
20.74
13.45
20.74
20.84
46
226.75
Bookvalue per sh₩
147.74
160.02
164.68
164.30
166.87
163.20
148.57
146.96
142.82
123.36
458.27
(5.86%)
(2.37%)
—
276.10
FCF per share₩
101.06
111.66
104.48
112.48
105.01
118.40
135.50
152.00
173.29
175.04
437.64
10.76%
5.82%
—
137.67
Dividend per sh₩
342.07
350.69
317.09
291.11
278.29
272.07
258.78
219.25
203.54
188.66
456.42
(7.48%)
(6.96%)
—
17.62
Div yield (avg)%
8.87
7.53
6.32
8.85
6.74
7.90
8.49
5.61
7.10
5.93
5.81
7.10
7.31
32
5.83
Payout ratio%
0.40
1.78
0.40
2.60
1.97
3.63
2.52
1.57
0.90
3.03
10.64
2.52
1.88
25
202.8
Shares (diluted)M
231.1
233.5
218.8
210.1
219.6
239.8
243.2
228.3
228.7
209.6
206.1
(0.92%)
(0.27%)
10
2.31
Buyback yield%
10.09
10.93
8.05
5.33
5.65
6.27
6.46
4.93
6.50
8.03
21.59
6.46
6.48
78
1.282
D/E ratiox
0.584
0.608
0.613
0.675
0.660
0.626
0.644
0.576
0.516
0.498
0.390
0.576
0.610
69
44.14
Enterprise value₩B
25.31
27.02
27.18
24.34
27.45
29.60
32.58
33.56
37.01
36.96
39.96
6.13%
4.64%
65
15.26
LT debt₩B
61.57
63.00
60.32
67.14
65.76
67.17
68.93
76.94
89.21
102.5
44.44
9.28%
5.04%
38
Revenue
₩69.37B
6.66%
1.00×
Cost of revenue
₩44.77B
6.56%
0.99×
Operating expenses
₩10.62B
7.26%
1.06×
Goodwill & intangibles
17.73%
Spread over hurdle
(3.04%)