6.707
Revenue₩B
14.58
14.79
15.10
15.13
15.69
16.14
16.63
16.85
17.16
17.76
7.198
2.50%
2.22%
49
3.19
Revenue growth%
18.81
19.99
18.52
20.21
19.02
19.70
21.88
19.97
17.43
16.31
24.22
19.70
19.36
85
12.58
Gross margin%
20.93
22.24
22.08
22.50
19.52
21.70
23.57
25.83
25.13
23.05
9.32
23.57
22.37
21
16.62
Operating margin%
27.02
25.51
24.07
26.36
24.97
22.52
22.58
23.51
22.87
21.06
9.02
22.58
23.79
88
23.10
Net margin%
20.76
23.02
21.35
18.65
16.11
15.90
14.95
15.50
15.12
15.45
15.03
15.45
16.00
18
19.26
P/E ratio (avg)x
20.94
24.10
23.70
27.09
30.90
32.06
35.15
39.33
37.69
36.85
20.98
36.85
31.48
70
19.00
EV/EBITx
20.75
22.81
20.34
17.73
19.29
19.92
17.87
16.56
16.20
14.24
27.18
16.56
18.58
81
13.00
FCF yield (avg)%
13.12
14.13
14.00
14.97
12.85
12.39
14.94
14.56
16.15
14.05
25.46
14.56
14.09
94
25.08
FCF margin%
0.40
0.40
0.65
2.90
0.40
0.40
3.30
5.55
4.33
4.17
21.04
4.17
1.78
82
1.662
FCF / Net incomex
1.465
1.545
1.680
1.683
1.608
1.427
1.590
1.725
1.698
1.821
1.136
1.698
1.644
88
24.34
ROIC%
21.67
24.67
22.14
22.32
20.72
20.83
21.26
20.13
19.78
19.36
9.43
20.13
21.04
44
13.53
Return on equity%
3.45
5.75
7.91
5.67
8.18
6.37
6.32
3.56
1.67
1.08
24.26
3.56
5.71
12
3.18
Return on assets%
12.84
10.99
13.94
12.40
13.65
15.56
15.06
16.19
14.94
13.50
9.27
15.06
13.79
24
123.55
EPS₩
286.79
337.22
335.76
343.23
369.93
409.78
456.52
438.14
446.63
450.21
130.18
4.01%
5.20%
—
26.54
EPS growth%
8.38
6.83
7.85
5.06
3.53
6.10
7.04
6.15
3.21
6.07
21.20
6.10
6.13
52
158.14
Bookvalue per sh₩
122.64
141.44
159.51
171.36
186.53
194.84
183.65
211.66
243.51
259.76
97.95
6.85%
7.96%
—
132.11
FCF per share₩
48.92
48.06
54.50
56.69
56.32
66.51
79.21
90.41
99.78
119.38
128.32
16.21%
9.09%
—
60.70
Dividend per sh₩
244.82
257.02
296.00
339.76
348.97
330.60
341.38
365.54
374.90
355.26
47.52
0.36%
4.27%
—
19.45
Div yield (avg)%
10.20
10.58
7.92
8.75
6.75
9.31
7.11
9.14
8.18
8.29
25.07
8.29
8.52
68
2.61
Payout ratio%
32.86
32.14
32.69
34.59
36.68
38.38
39.54
37.99
40.89
42.63
12.82
39.54
37.34
93
63.13
Shares (diluted)M
65.97
68.44
66.16
63.41
67.57
62.17
55.96
57.97
51.49
45.73
60.84
(7.51%)
(3.66%)
56
7.80
Buyback yield%
18.19
20.80
23.53
21.98
19.07
20.31
19.96
22.07
21.71
21.54
20.77
21.54
21.17
63
1.725
D/E ratiox
1.100
1.258
1.234
1.310
1.365
1.489
1.370
1.432
1.392
1.288
0.724
1.392
1.338
49
13.68
Enterprise value₩B
17.87
16.51
17.99
17.42
17.06
17.56
18.83
19.62
17.91
16.91
0.892
(0.17%)
(0.04%)
28
10.07
LT debt₩B
3.610
3.828
3.902
3.744
3.342
2.867
2.703
2.324
2.188
2.206
2.099
(7.97%)
(5.97%)
42
Revenue
₩17.76B
2.22%
1.00×
Cost of revenue
₩10.74B
2.05%
0.98×
Operating expenses
₩3.297B
2.58%
1.04×
Goodwill & intangibles
14.93%
Spread over hurdle
38.18%