15.81
Revenue₩B
26.42
27.00
28.11
29.09
29.43
29.31
29.51
29.40
30.21
31.08
17.08
1.10%
1.87%
34
16.81
Revenue growth%
11.31
12.85
10.35
11.56
9.50
8.71
6.01
3.89
2.54
0.40
25.31
3.89
9.11
71
24.33
Gross margin%
0.40
0.78
2.37
2.54
1.76
1.63
2.78
0.40
1.49
3.47
26.99
1.63
1.69
72
12.75
Operating margin%
14.58
16.87
18.93
19.49
19.75
17.12
16.01
16.20
17.01
14.14
22.90
16.20
16.94
31
10.41
Net margin%
20.87
21.25
18.77
16.51
14.38
16.39
18.87
19.20
17.17
15.60
6.66
17.17
17.97
78
12.57
P/E ratio (avg)x
6.742
6.598
6.916
7.471
7.426
6.984
7.224
6.671
5.995
6.053
18.34
6.671
6.829
58
31.94
EV/EBITx
15.29
16.03
18.98
21.08
21.96
24.09
27.93
29.23
33.94
32.79
28.17
29.23
23.03
31
8.67
FCF yield (avg)%
19.95
21.81
23.92
21.85
19.75
19.60
21.89
22.99
25.65
24.84
3.52
22.99
21.87
70
15.03
FCF margin%
19.32
22.02
23.74
21.07
21.21
20.63
20.45
19.83
19.06
20.54
28.91
20.45
20.59
65
0.872
FCF / Net incomex
0.604
0.626
0.583
0.637
0.592
0.560
0.607
0.573
0.529
0.527
1.230
0.560
0.587
34
11.69
ROIC%
12.08
14.86
17.43
16.69
17.22
15.05
17.26
18.77
15.89
16.62
17.10
16.62
16.65
43
28.29
Return on equity%
5.31
2.65
1.04
1.75
4.41
4.30
5.73
7.93
5.69
3.68
27.56
5.69
4.35
81
28.32
Return on assets%
16.67
15.10
15.29
12.50
14.53
14.88
17.33
18.78
20.11
17.74
8.99
17.74
15.98
19
251.91
EPS₩
205.09
202.56
188.41
190.81
172.16
177.51
183.92
164.27
147.53
158.98
280.21
(1.58%)
(2.32%)
—
9.84
EPS growth%
29.63
32.55
31.16
30.88
29.39
29.73
32.34
30.74
28.37
25.39
20.55
29.73
30.24
74
547.84
Bookvalue per sh₩
452.13
404.11
421.31
388.60
430.48
402.92
391.69
377.77
334.85
373.16
402.97
(2.82%)
(2.18%)
—
414.32
FCF per share₩
389.55
419.07
472.99
461.66
518.28
526.25
528.73
499.86
477.59
531.04
116.63
0.49%
3.29%
—
120.79
Dividend per sh₩
286.81
257.17
227.17
206.76
221.40
223.82
224.85
198.21
188.57
188.87
549.62
(3.13%)
(5.53%)
—
3.51
Div yield (avg)%
23.55
21.79
22.57
22.69
23.63
21.26
21.53
19.81
18.83
19.92
7.98
19.92
21.66
91
2.40
Payout ratio%
29.45
28.24
30.09
27.52
26.72
28.53
26.90
27.42
29.01
30.44
8.12
28.53
28.39
87
19.29
Shares (diluted)M
25.28
25.57
24.20
25.71
26.66
25.16
26.13
25.60
27.32
30.04
19.25
2.42%
2.92%
85
22.18
Buyback yield%
19.79
19.51
20.67
18.05
18.28
16.08
14.32
15.20
13.95
11.62
15.52
14.32
17.07
16
1.134
D/E ratiox
0.223
0.232
0.260
0.284
0.297
0.292
0.298
0.322
0.342
0.398
0.761
0.322
0.294
8
6.503
Enterprise value₩B
7.988
8.351
7.833
8.706
8.987
10.28
10.87
11.20
11.48
13.21
5.696
8.01%
6.73%
69
7.805
LT debt₩B
14.88
15.63
17.62
19.20
22.43
27.10
31.15
35.15
39.14
45.93
4.307
15.41%
12.52%
10
Revenue
₩31.08B
1.87%
1.00×
Cost of revenue
₩17.86B
2.12%
1.02×
Operating expenses
₩4.939B
1.67%
0.98×
Spread over hurdle
65.65%