12.89
Revenue₩B
36.98
38.32
39.91
40.28
42.44
44.00
44.96
46.32
48.16
50.38
13.98
3.49%
3.65%
93
2.72
Revenue growth%
14.36
13.55
13.30
12.75
14.16
16.71
18.90
16.19
18.20
17.24
10.63
17.24
15.27
52
21.18
Gross margin%
2.88
0.40
0.40
3.08
2.53
5.32
3.64
6.59
6.35
9.30
29.29
6.35
3.36
28
13.66
Operating margin%
31.61
30.68
32.44
30.15
30.60
31.05
30.96
28.12
28.54
30.31
3.34
30.31
30.64
92
25.75
Net margin%
4.53
3.93
6.40
9.11
11.19
9.73
7.70
5.39
4.25
5.12
25.62
5.39
5.89
89
33.88
P/E ratio (avg)x
45.64
45.03
47.02
48.61
56.55
54.58
55.18
54.56
64.17
71.76
8.023
55.18
54.57
17
34.46
EV/EBITx
41.34
47.42
51.08
57.97
63.57
71.73
66.04
71.12
65.63
66.31
9.342
66.31
64.60
47
29.42
FCF yield (avg)%
31.39
30.50
31.55
28.91
28.96
29.34
26.81
27.89
27.90
28.28
18.56
27.90
28.93
28
22.85
FCF margin%
17.07
14.53
17.40
20.21
19.75
21.79
19.50
20.10
17.12
16.05
20.86
19.50
18.45
90
0.110
FCF / Net incomex
1.425
1.610
1.576
1.539
1.771
1.883
2.240
2.239
2.663
3.031
1.198
2.240
1.827
29
23.95
ROIC%
0.40
0.40
0.40
2.43
5.31
7.41
5.68
2.74
4.86
5.52
22.35
5.52
3.80
70
5.14
Return on equity%
9.00
11.80
10.40
10.34
9.61
10.13
7.61
4.87
4.50
6.83
14.58
6.83
9.30
44
15.13
Return on assets%
26.85
29.65
30.06
31.59
31.42
29.13
27.27
28.49
27.75
29.09
25.87
28.49
29.11
62
926.28
EPS₩
629.85
647.30
693.95
806.91
841.66
845.78
960.87
1,082
1,023
1,049
1,033
4.50%
5.87%
—
12.50
EPS growth%
25.95
23.52
21.59
20.86
18.00
18.12
18.86
18.37
17.96
15.66
23.72
18.12
18.62
55
791.14
Bookvalue per sh₩
515.37
531.88
513.74
477.13
424.64
393.41
373.82
362.89
380.42
422.95
845.91
(0.08%)
(2.73%)
—
283.62
FCF per share₩
318.62
375.35
405.86
402.00
436.36
421.91
503.49
593.40
685.72
723.30
330.21
10.64%
8.86%
—
271.49
Dividend per sh₩
364.25
420.94
472.94
444.40
430.26
492.63
535.34
612.35
661.10
680.69
568.06
9.61%
6.19%
—
11.01
Div yield (avg)%
15.20
17.00
14.28
14.48
15.61
17.36
15.60
16.30
16.08
17.41
3.11
16.30
15.85
30
4.77
Payout ratio%
9.06
6.47
8.87
6.72
9.02
8.36
7.44
9.70
10.44
11.66
8.72
9.70
8.94
75
17.34
Shares (diluted)M
17.25
17.61
18.57
19.16
17.97
17.29
18.09
16.69
16.94
17.63
17.61
(0.38%)
0.09%
7
18.62
Buyback yield%
19.90
21.54
18.65
16.26
18.13
17.27
18.41
20.19
20.82
22.98
22.21
20.19
19.28
8
1.386
D/E ratiox
1.885
1.782
1.776
1.642
1.759
1.936
1.869
1.957
2.175
2.002
0.684
1.957
1.877
78
23.93
Enterprise value₩B
29.06
30.17
34.05
38.01
38.37
40.57
45.39
45.31
45.55
45.65
9.476
3.53%
4.81%
78
15.75
LT debt₩B
41.65
44.79
51.97
53.48
53.40
55.45
55.04
62.88
66.40
66.15
31.73
4.38%
4.36%
36
Revenue
₩50.38B
3.65%
1.00×
Cost of revenue
₩35.27B
3.65%
1.00×
Operating expenses
₩7.653B
4.05%
1.04×
Spread over hurdle
(0.43%)