2.904
Revenue₩B
14.07
14.65
15.23
15.94
17.02
18.17
19.25
20.24
21.69
23.34
3.201
6.52%
5.90%
55
20.87
Revenue growth%
9.37
8.99
7.23
7.62
7.71
6.15
5.67
4.29
1.38
3.08
13.08
4.29
6.69
91
6.19
Gross margin%
21.74
19.66
21.68
23.12
20.87
23.72
21.45
18.61
19.64
20.95
5.40
20.95
21.20
10
8.27
Operating margin%
10.64
7.91
5.11
7.95
8.07
7.12
4.55
1.70
3.39
5.91
14.74
4.55
6.52
14
17.15
Net margin%
12.88
12.02
12.17
13.93
11.99
11.50
12.60
10.84
11.39
9.28
29.61
11.39
12.00
14
18.24
P/E ratio (avg)x
34.80
39.85
40.57
44.74
43.95
48.73
53.94
61.30
68.97
73.21
33.79
61.30
46.73
79
12.99
EV/EBITx
5.928
6.309
6.894
6.937
7.628
6.935
6.032
6.537
5.680
5.616
13.58
6.032
6.423
22
2.03
FCF yield (avg)%
5.64
7.20
7.79
10.61
12.61
14.85
13.46
11.76
14.18
14.83
25.48
14.18
12.18
11
25.50
FCF margin%
16.97
14.66
12.12
9.85
10.89
8.62
10.13
12.87
11.29
11.48
25.46
11.29
11.39
26
0.745
FCF / Net incomex
0.504
0.561
0.594
0.647
0.688
0.694
0.726
0.834
0.960
0.910
0.102
0.834
0.691
37
6.72
ROIC%
31.79
32.60
31.37
28.46
27.10
27.62
24.72
25.97
26.44
26.87
6.60
26.44
27.36
20
15.24
Return on equity%
30.67
27.94
28.37
28.04
29.93
30.08
31.92
32.09
34.31
35.04
10.05
32.09
30.38
17
7.00
Return on assets%
18.75
19.50
17.34
17.29
14.79
17.25
15.74
17.20
14.55
13.11
23.36
15.74
17.22
27
160.04
EPS₩
384.98
400.40
380.04
352.09
382.06
335.72
348.47
315.94
282.97
290.24
171.76
(5.35%)
(2.95%)
—
9.69
EPS growth%
4.48
7.27
7.43
7.09
5.73
7.68
7.09
9.49
9.53
11.14
23.39
9.49
7.35
34
710.48
Bookvalue per sh₩
714.87
749.05
694.19
652.45
707.10
818.02
917.76
997.35
1,122
1,120
742.49
9.64%
5.01%
—
403.90
FCF per share₩
460.04
486.39
538.74
617.56
639.76
657.14
711.81
810.07
778.13
856.24
116.15
6.00%
6.41%
—
210.00
Dividend per sh₩
594.73
531.37
579.09
551.02
575.60
507.71
456.10
425.12
397.24
355.34
634.23
(9.20%)
(5.20%)
—
8.39
Div yield (avg)%
9.66
11.28
9.86
8.06
7.30
4.65
3.49
1.74
0.40
0.40
13.83
1.74
5.97
82
4.01
Payout ratio%
16.98
14.06
13.27
12.64
12.81
13.80
15.72
17.81
17.36
19.19
19.82
17.36
14.89
28
24.42
Shares (diluted)M
23.57
22.65
21.02
19.04
18.31
18.07
18.98
18.97
17.22
16.63
24.83
(1.91%)
(2.82%)
58
15.76
Buyback yield%
11.64
11.40
12.18
14.07
13.88
16.41
16.88
18.04
20.54
22.69
13.32
18.04
15.24
25
1.449
D/E ratiox
1.542
1.659
1.908
1.889
1.817
2.098
2.425
2.302
2.665
2.616
1.258
2.425
2.003
65
9.396
Enterprise value₩B
7.670
7.050
6.490
5.763
5.114
5.587
5.184
5.079
5.313
4.912
5.170
(0.80%)
(4.68%)
77
10.32
LT debt₩B
23.10
24.54
20.94
20.63
21.36
19.67
20.69
22.45
24.29
22.73
17.79
1.25%
(0.04%)
25
Revenue
₩23.34B
5.90%
1.00×
Cost of revenue
₩16.34B
5.90%
1.00×
Operating expenses
₩3.586B
5.08%
0.93×
Goodwill & intangibles
16.26%
Spread over hurdle
(3.16%)