3.094
Revenue₩B
10.67
11.25
12.18
12.77
13.83
14.68
15.24
16.28
17.65
19.10
3.250
6.67%
6.88%
86
12.29
Revenue growth%
11.80
10.33
13.15
10.45
7.92
7.91
10.48
12.64
10.98
13.20
27.85
10.98
10.73
89
20.53
Gross margin%
19.65
19.48
19.41
19.37
21.79
23.05
22.16
24.34
24.00
23.30
12.38
23.30
21.98
66
24.32
Operating margin%
8.02
10.75
9.68
11.96
12.84
15.49
15.45
12.54
12.85
15.00
26.67
15.00
12.69
43
16.57
Net margin%
27.60
29.52
27.42
27.38
27.31
27.74
29.78
30.72
29.42
30.06
21.89
29.78
28.58
21
14.65
P/E ratio (avg)x
17.02
16.09
15.46
14.91
17.20
19.76
22.65
25.61
23.96
26.25
29.12
23.96
18.48
81
13.21
EV/EBITx
31.93
32.50
31.54
33.06
33.55
29.22
27.77
26.38
23.29
21.03
25.13
26.38
30.38
27
5.20
FCF yield (avg)%
19.63
18.67
20.15
17.23
15.12
17.17
15.42
15.15
13.13
14.11
8.91
15.15
16.29
90
26.28
FCF margin%
15.52
15.87
15.21
17.87
16.99
14.12
12.26
10.89
9.93
9.93
23.84
10.89
14.67
53
1.554
FCF / Net incomex
0.336
0.338
0.354
0.397
0.425
0.450
0.457
0.409
0.454
0.452
0.528
0.452
0.417
12
7.69
ROIC%
20.96
23.87
24.10
26.10
25.73
27.81
27.82
30.49
32.30
33.08
18.24
30.49
26.96
60
25.61
Return on equity%
6.93
6.98
9.38
7.06
5.46
3.21
4.89
3.95
4.01
1.82
2.78
3.95
5.18
13
10.08
Return on assets%
0.40
3.40
6.26
4.89
3.94
4.08
4.56
4.61
6.10
3.42
13.85
4.56
4.32
83
677.45
EPS₩
494.76
472.47
481.30
529.21
533.09
513.66
466.17
491.30
500.31
560.21
700.40
1.00%
1.58%
—
18.87
EPS growth%
12.15
12.65
10.92
11.00
9.53
9.44
8.65
9.28
11.45
11.84
14.03
9.44
10.96
8
680.32
Bookvalue per sh₩
799.87
832.04
853.17
907.42
884.80
942.29
982.59
1,080
1,159
1,185
459.13
6.01%
3.51%
—
589.42
FCF per share₩
1,567
1,855
2,014
1,987
2,092
2,514
2,702
2,841
3,287
3,548
177.98
11.14%
10.36%
—
766.89
Dividend per sh₩
511.39
475.73
488.29
505.19
517.12
517.96
487.64
503.53
471.99
495.46
303.28
(0.85%)
(0.87%)
—
2.50
Div yield (avg)%
9.22
11.90
9.34
8.37
6.74
7.49
8.02
5.97
5.91
5.24
15.68
5.97
7.75
13
27.07
Payout ratio%
25.95
24.24
25.59
26.83
27.60
28.35
25.79
23.32
21.00
20.16
28.82
23.32
25.69
21
13.03
Shares (diluted)M
21.46
21.35
22.74
27.27
33.04
36.84
44.45
50.27
53.49
61.75
12.84
13.33%
13.29%
43
25.25
Buyback yield%
8.50
8.46
6.02
6.02
7.03
9.92
10.58
9.85
12.60
10.95
17.85
10.58
9.18
89
1.403
D/E ratiox
0.468
0.500
0.499
0.557
0.625
0.652
0.608
0.634
0.692
0.689
1.681
0.652
0.616
42
1.661
Enterprise value₩B
11.96
13.14
13.03
12.03
11.23
11.87
12.64
11.86
12.44
13.48
1.318
3.71%
2.23%
80
4.169
LT debt₩B
2.748
2.995
3.274
3.800
3.916
3.927
4.303
4.776
5.480
5.384
14.86
6.58%
8.75%
71
Revenue
₩19.10B
6.88%
1.00×
Cost of revenue
₩13.37B
6.88%
1.00×
Operating expenses
₩2.971B
6.93%
1.00×
Spread over hurdle
14.15%