2.571
Revenue₩B
10.31
10.70
10.78
11.20
11.35
11.89
12.23
12.48
13.01
13.51
2.843
3.53%
3.18%
46
3.10
Revenue growth%
16.02
14.17
13.01
14.52
17.22
15.30
14.89
13.66
11.62
9.76
5.62
13.66
14.34
71
6.43
Gross margin%
24.67
25.54
27.56
29.16
31.14
32.13
31.78
29.33
26.85
27.96
29.88
29.33
28.56
78
13.39
Operating margin%
28.10
25.45
25.77
26.20
25.76
24.36
26.28
23.69
22.04
23.40
23.36
23.69
25.60
15
20.74
Net margin%
14.60
12.56
12.31
13.84
11.49
13.51
15.43
17.40
17.44
15.52
8.63
15.52
14.22
48
9.828
P/E ratio (avg)x
30.51
31.78
31.09
31.17
33.83
32.94
36.75
32.84
35.42
31.84
12.16
32.94
32.34
64
21.37
EV/EBITx
23.53
25.58
26.68
28.89
26.61
25.25
28.81
29.77
34.03
35.94
20.52
29.77
27.75
31
16.57
FCF yield (avg)%
22.66
21.55
22.07
22.86
20.48
23.38
23.32
23.81
26.10
24.84
26.72
23.81
23.09
44
19.30
FCF margin%
5.46
5.59
6.07
4.38
3.15
3.95
2.47
5.26
5.90
5.91
26.65
5.26
5.36
94
1.303
FCF / Net incomex
0.812
0.912
1.040
1.162
1.078
0.991
1.127
1.171
1.351
1.383
0.831
1.171
1.103
63
20.80
ROIC%
11.41
8.95
10.79
10.04
10.86
12.34
13.19
12.13
13.33
13.53
9.42
13.19
11.77
47
16.89
Return on equity%
9.64
7.45
8.64
8.90
6.49
9.07
10.69
13.11
13.64
15.88
15.34
13.11
9.35
67
19.06
Return on assets%
11.06
9.67
11.65
11.28
13.38
11.96
14.70
12.21
13.16
10.97
4.03
12.21
11.81
24
133.71
EPS₩
148.64
153.96
160.54
160.30
157.66
139.71
150.34
160.44
163.23
160.13
141.78
0.31%
0.45%
—
29.69
EPS growth%
4.17
2.37
2.88
1.25
0.40
0.40
2.37
3.24
3.79
5.36
24.64
3.24
2.63
65
183.01
Bookvalue per sh₩
186.45
192.31
195.93
183.99
202.26
222.79
217.11
209.33
229.01
249.99
189.85
4.33%
1.81%
—
181.99
FCF per share₩
296.64
282.31
262.10
269.82
295.15
336.53
345.71
381.23
433.07
442.26
95.15
8.42%
4.04%
—
99.97
Dividend per sh₩
308.65
346.67
353.12
408.27
470.36
463.27
553.11
645.58
765.44
916.39
74.30
14.27%
11.85%
—
8.32
Div yield (avg)%
15.44
15.43
14.35
16.82
15.28
13.69
16.28
14.36
15.44
13.63
15.09
14.36
15.35
60
7.91
Payout ratio%
15.54
12.59
15.34
17.42
15.37
18.16
19.63
17.16
17.51
17.45
10.18
17.51
17.29
50
19.15
Shares (diluted)M
21.93
22.26
21.08
20.98
21.24
22.86
25.98
28.72
28.75
31.45
19.65
8.16%
4.26%
78
20.66
Buyback yield%
5.77
4.48
2.27
0.40
3.37
2.48
1.42
3.37
4.16
5.29
16.53
3.37
3.37
11
0.239
D/E ratiox
0.639
0.671
0.657
0.749
0.811
0.831
0.843
0.847
0.964
0.985
0.625
0.847
0.821
46
4.910
Enterprise value₩B
13.15
13.96
15.82
16.47
18.96
21.11
22.11
23.93
24.15
25.61
10.74
6.20%
7.05%
14
6.042
LT debt₩B
7.994
8.147
9.218
10.14
10.75
10.72
11.06
11.71
11.44
12.88
3.566
3.70%
6.25%
21
Revenue
₩13.51B
3.18%
1.00×
Cost of revenue
₩6.527B
3.72%
1.05×
Operating expenses
₩2.677B
2.47%
0.93×
Spread over hurdle
57.72%