23.63
Revenue₩B
28.48
28.62
28.91
29.01
30.45
31.25
32.78
33.52
34.08
34.36
25.91
2.45%
2.33%
46
19.36
Revenue growth%
5.57
7.25
6.56
8.30
9.29
7.29
5.32
7.93
7.64
7.82
15.47
7.64
7.46
32
5.76
Gross margin%
23.64
20.99
22.49
24.67
22.86
22.85
21.86
19.18
18.89
17.11
9.56
19.18
22.18
46
5.20
Operating margin%
26.11
28.79
30.17
29.63
27.40
29.74
27.36
24.66
22.33
19.76
18.32
24.66
27.38
64
29.51
Net margin%
31.12
29.76
31.83
29.58
28.54
31.03
28.27
30.01
30.79
30.04
10.01
30.04
30.02
35
29.61
P/E ratio (avg)x
27.32
29.36
29.59
26.73
28.73
30.72
28.20
31.90
31.27
34.99
10.65
31.27
29.48
23
32.11
EV/EBITx
11.43
13.14
13.21
12.51
13.91
13.70
13.86
15.71
15.97
17.59
18.49
15.71
13.78
63
12.42
FCF yield (avg)%
27.05
25.63
25.62
26.53
26.55
24.29
25.36
22.40
20.27
19.49
14.05
22.40
25.49
61
4.66
FCF margin%
25.26
23.07
24.70
23.91
25.20
25.74
27.50
29.03
29.83
26.84
14.56
27.50
25.50
25
1.652
FCF / Net incomex
0.925
1.039
1.222
1.281
1.375
1.604
1.580
1.747
1.991
2.169
1.130
1.747
1.478
15
7.34
ROIC%
22.89
20.45
20.53
22.87
23.60
22.74
24.62
26.36
24.88
22.51
9.76
24.62
22.88
16
9.60
Return on equity%
17.42
19.32
18.26
17.47
19.97
18.77
19.90
18.94
15.96
13.92
4.08
18.77
18.51
80
13.39
Return on assets%
10.83
13.68
14.37
12.01
12.76
11.06
12.21
13.89
11.25
11.87
15.36
11.87
12.11
85
286.65
EPS₩
107.49
108.23
110.00
106.13
91.22
86.57
80.17
75.81
71.03
74.13
307.59
(4.06%)
(3.41%)
—
4.72
EPS growth%
24.25
23.92
26.85
27.46
25.70
28.67
29.59
29.64
30.26
30.66
15.71
29.64
28.07
49
199.47
Bookvalue per sh₩
137.36
139.14
131.06
126.68
136.67
133.27
137.95
123.66
113.84
116.09
135.25
(3.21%)
(2.91%)
—
225.54
FCF per share₩
56.94
59.35
57.70
58.30
52.18
56.03
47.46
46.00
39.55
39.23
156.06
(5.54%)
(4.41%)
—
397.37
Dividend per sh₩
354.62
349.54
360.16
366.63
369.49
358.36
407.10
376.13
353.92
355.44
251.85
(0.77%)
(0.40%)
—
11.88
Div yield (avg)%
4.91
4.05
1.64
3.50
6.48
7.00
8.20
11.19
8.62
5.87
6.11
8.20
6.18
14
19.10
Payout ratio%
18.73
21.21
21.66
19.72
18.17
16.25
17.83
17.01
17.92
16.28
12.55
17.01
18.05
89
22.85
Shares (diluted)M
29.81
29.47
30.59
34.07
36.12
34.78
38.16
40.78
41.75
40.79
22.77
2.46%
3.64%
46
22.56
Buyback yield%
26.46
25.88
23.63
23.54
22.09
19.44
18.72
20.49
19.34
18.12
24.42
19.34
21.29
53
1.715
D/E ratiox
0.349
0.362
0.332
0.307
0.330
0.296
0.282
0.298
0.327
0.293
0.560
0.296
0.317
29
17.05
Enterprise value₩B
26.85
25.23
23.20
24.53
23.01
21.95
20.69
19.61
18.40
20.70
31.15
(2.09%)
(1.14%)
76
14.80
LT debt₩B
1.595
1.578
1.620
1.620
1.870
1.999
2.203
2.346
2.368
2.350
31.74
4.67%
4.13%
20
Revenue
₩34.36B
2.33%
1.00×
Cost of revenue
₩18.80B
2.34%
1.00×
Operating expenses
₩5.851B
2.71%
1.04×
Goodwill & intangibles
19.01%
Spread over hurdle
23.57%