14.06
Revenue₩B
21.41
22.27
23.23
24.20
25.05
26.89
28.52
30.42
31.97
32.84
15.07
5.56%
4.69%
26
8.47
Revenue growth%
19.53
18.15
16.68
15.63
15.16
15.71
12.81
11.67
12.11
11.74
8.87
12.11
15.40
66
18.27
Gross margin%
13.36
13.27
12.00
13.37
11.05
8.88
9.08
9.51
12.44
14.94
18.88
9.51
12.22
13
21.01
Operating margin%
14.58
15.05
15.73
13.80
15.33
16.80
15.32
16.53
13.76
11.82
5.97
15.32
15.18
84
26.62
Net margin%
29.75
32.71
29.74
26.88
29.21
28.61
29.22
27.92
30.41
31.61
5.28
29.22
29.48
23
13.14
P/E ratio (avg)x
21.38
21.48
21.74
24.70
24.56
23.31
24.58
24.11
24.52
23.76
6.836
24.11
23.93
13
6.172
EV/EBITx
36.65
42.44
43.67
48.26
52.21
57.77
58.10
63.28
73.01
88.26
20.24
63.28
54.99
14
17.80
FCF yield (avg)%
26.00
27.36
28.67
26.78
27.03
26.65
28.91
26.41
28.38
29.40
24.32
28.38
27.19
76
5.65
FCF margin%
2.87
2.46
1.15
0.40
0.40
2.97
2.86
1.71
0.40
0.40
12.68
1.71
1.43
77
1.528
FCF / Net incomex
0.506
0.607
0.647
0.695
0.681
0.756
0.859
1.006
1.109
1.135
0.262
1.006
0.725
45
22.58
ROIC%
2.35
4.44
2.19
0.92
0.40
2.71
4.90
3.44
1.41
0.40
13.47
2.71
2.27
73
16.39
Return on equity%
26.62
24.54
25.57
28.12
29.80
27.55
25.73
25.91
24.24
27.11
28.96
25.91
26.27
17
12.43
Return on assets%
12.79
10.50
9.71
7.22
9.79
12.32
11.36
13.44
13.47
13.25
10.01
13.25
11.84
36
577.52
EPS₩
1,256
1,184
1,071
1,162
1,165
1,202
1,213
1,301
1,310
1,276
627.29
1.84%
1.26%
—
23.20
EPS growth%
6.82
9.09
8.65
11.60
10.38
11.81
9.37
7.02
8.09
6.16
26.91
8.09
8.87
33
678.45
Bookvalue per sh₩
500.06
572.56
590.73
653.57
702.53
755.78
843.56
965.19
1,042
1,161
388.76
10.58%
10.47%
—
193.02
FCF per share₩
489.10
522.34
524.49
466.70
510.20
530.98
499.66
491.56
489.80
538.51
556.30
1.09%
0.80%
—
679.78
Dividend per sh₩
2,219
2,359
2,758
3,229
3,322
3,798
3,787
3,725
3,566
3,935
838.49
3.45%
7.29%
—
26.21
Div yield (avg)%
10.05
11.51
12.58
14.61
16.87
16.53
18.05
15.22
13.40
14.14
6.06
15.22
14.38
12
27.16
Payout ratio%
15.23
14.38
17.00
18.51
15.85
18.78
19.21
21.31
22.54
24.71
24.98
21.31
18.65
66
21.31
Shares (diluted)M
28.49
33.77
37.56
37.57
43.48
44.77
52.78
53.56
55.16
56.39
21.11
5.34%
8.24%
13
12.13
Buyback yield%
1.66
0.75
0.40
2.80
1.77
3.44
0.82
0.40
0.40
0.60
11.72
0.60
0.78
84
0.975
D/E ratiox
2.178
2.502
2.611
2.607
2.999
3.091
3.051
3.239
3.773
4.407
0.933
3.239
3.025
86
21.98
Enterprise value₩B
22.46
26.40
31.82
35.24
35.34
41.70
49.77
59.45
68.61
73.37
18.68
15.73%
12.69%
49
14.81
LT debt₩B
23.48
24.33
24.37
26.95
29.41
33.46
36.32
40.38
43.79
45.97
6.990
9.35%
7.39%
55
Revenue
₩32.84B
4.69%
1.00×
Cost of revenue
₩15.51B
4.47%
0.98×
Operating expenses
₩7.193B
5.41%
1.07×
Spread over hurdle
56.12%