16.87
Revenue₩B
10.54
11.45
12.69
13.56
14.46
15.80
16.77
18.07
19.55
20.87
18.54
7.62%
7.73%
80
28.19
Revenue growth%
11.18
8.90
8.48
10.98
11.27
10.43
10.16
11.76
8.87
5.97
25.35
10.16
10.30
12
8.08
Gross margin%
12.44
11.43
14.32
13.60
11.33
11.10
10.75
9.25
9.09
11.03
12.85
10.75
11.21
59
27.88
Operating margin%
4.07
3.66
1.32
3.27
3.59
3.81
3.43
1.80
4.16
2.15
3.71
3.43
3.51
68
4.12
Net margin%
9.65
11.55
12.32
11.98
9.81
11.19
12.03
9.59
7.88
7.30
26.96
9.59
10.50
24
27.00
P/E ratio (avg)x
39.35
43.44
47.46
56.14
64.20
73.64
81.11
80.14
83.12
96.24
19.69
81.11
68.92
90
12.82
EV/EBITx
36.30
33.68
32.63
29.45
26.69
25.94
27.81
28.29
25.35
24.37
32.37
25.94
28.05
75
5.02
FCF yield (avg)%
5.45
5.95
5.63
2.68
4.37
1.64
0.40
0.40
2.05
4.93
11.80
1.64
3.53
16
3.66
FCF margin%
8.42
10.81
12.23
14.78
14.34
17.21
18.27
17.39
19.02
19.08
8.62
18.27
16.00
39
0.738
FCF / Net incomex
0.643
0.664
0.696
0.764
0.835
0.871
0.875
0.859
0.965
0.965
1.724
0.875
0.847
30
19.29
ROIC%
4.18
2.27
2.10
4.26
4.01
5.51
5.07
5.24
2.58
3.53
12.91
5.07
4.09
32
24.74
Return on equity%
15.77
17.13
18.89
16.45
17.52
19.72
17.04
18.03
17.49
20.09
7.83
18.03
17.50
92
6.38
Return on assets%
26.13
27.58
24.92
22.38
24.65
27.17
29.35
27.18
24.62
25.68
9.02
27.17
25.90
15
129.63
EPS₩
384.36
347.62
322.74
294.12
267.02
297.73
312.25
286.18
282.63
298.56
142.77
2.26%
(1.62%)
—
3.32
EPS growth%
5.40
7.24
10.15
9.60
11.64
12.04
14.31
12.42
10.73
9.89
27.84
12.04
10.44
75
340.62
Bookvalue per sh₩
128.85
131.90
155.00
167.59
163.78
188.26
201.72
232.72
250.47
253.32
318.97
9.11%
7.47%
—
408.21
FCF per share₩
318.25
341.32
328.42
385.47
432.64
516.16
547.85
560.87
554.70
541.27
134.85
4.58%
6.55%
—
177.70
Dividend per sh₩
79.43
82.93
85.08
91.27
95.27
97.84
111.68
121.10
111.18
125.72
347.30
5.70%
4.46%
—
12.35
Div yield (avg)%
17.43
18.29
19.96
18.06
18.25
21.08
20.77
20.83
18.96
21.43
15.00
20.83
19.46
18
24.01
Payout ratio%
6.73
4.96
4.07
1.28
0.40
0.40
0.40
0.40
0.40
3.40
2.56
0.40
0.84
75
32.83
Shares (diluted)M
40.76
45.51
51.74
59.38
57.75
64.25
65.58
67.19
80.32
81.15
34.38
7.04%
7.27%
90
24.03
Buyback yield%
7.28
8.36
9.11
10.89
9.83
7.68
10.60
11.16
12.74
12.12
27.10
11.16
10.22
77
1.668
D/E ratiox
2.549
2.968
2.939
2.913
3.020
3.081
3.731
4.439
4.862
5.850
1.089
4.439
3.050
94
3.408
Enterprise value₩B
16.73
16.73
19.73
23.71
27.66
27.50
26.87
29.31
30.30
30.41
7.917
1.91%
8.09%
41
17.05
LT debt₩B
27.27
30.87
31.99
32.03
35.62
33.63
37.73
38.23
36.00
33.54
7.647
(1.20%)
2.78%
44
Revenue
₩20.87B
7.73%
1.00×
Cost of revenue
₩14.03B
7.79%
1.01×
Operating expenses
₩4.152B
7.89%
1.02×
Goodwill & intangibles
15.48%
Spread over hurdle
28.21%