1.319
Revenue₩B
5.543
5.528
5.640
5.650
5.684
5.646
5.632
5.646
5.642
5.785
1.434
0.35%
0.60%
72
22.52
Revenue growth%
8.94
7.68
4.85
2.91
4.00
6.14
6.43
5.16
2.60
1.44
21.99
5.16
5.00
55
20.74
Gross margin%
5.80
8.11
9.30
7.95
7.24
7.62
5.86
6.86
7.53
9.17
3.34
7.53
7.58
27
17.21
Operating margin%
31.21
29.24
27.24
27.30
29.81
27.90
30.37
29.99
31.39
30.04
14.43
30.04
29.90
79
19.72
Net margin%
27.47
26.50
26.99
26.88
27.23
26.47
24.28
21.83
21.65
21.11
18.50
21.83
26.49
19
23.73
P/E ratio (avg)x
31.22
34.89
34.06
30.53
33.45
35.17
33.46
31.90
29.42
30.03
16.80
31.90
32.67
38
37.36
EV/EBITx
33.22
32.24
35.86
35.77
34.69
36.34
38.59
35.68
36.44
37.81
33.49
36.44
35.82
30
28.52
FCF yield (avg)%
24.10
24.02
24.16
24.43
26.39
27.03
25.93
27.14
28.72
29.38
28.63
27.14
26.16
18
25.39
FCF margin%
17.08
14.53
15.42
17.42
15.37
15.94
17.76
16.28
19.08
17.51
12.24
17.51
16.68
15
0.665
FCF / Net incomex
0.817
0.784
0.779
0.851
0.893
0.827
0.834
0.912
0.847
0.796
0.183
0.834
0.831
52
29.64
ROIC%
23.66
23.58
22.59
22.06
19.53
17.69
16.35
17.46
16.20
17.52
14.35
17.46
18.61
20
8.85
Return on equity%
13.11
11.57
10.07
9.68
12.36
9.80
11.45
13.11
12.28
9.86
11.13
11.45
11.51
16
24.38
Return on assets%
26.65
25.26
27.89
28.40
28.18
25.50
25.78
26.50
24.76
22.89
11.15
25.50
26.14
88
73.48
EPS₩
43.68
49.32
51.52
53.91
54.99
54.40
61.10
67.35
67.76
74.46
81.81
6.25%
4.39%
—
2.82
EPS growth%
5.35
5.35
4.48
4.06
1.69
3.90
5.27
2.51
2.55
1.05
4.42
2.55
3.98
78
226.10
Bookvalue per sh₩
195.85
198.30
190.69
192.95
213.41
204.91
194.76
207.03
199.12
214.98
36.10
0.15%
2.19%
—
171.35
FCF per share₩
66.95
57.02
49.90
46.87
50.24
46.46
41.62
39.68
39.65
41.07
45.40
(3.95%)
(5.17%)
—
45.95
Dividend per sh₩
220.46
208.96
221.63
210.07
186.86
174.42
179.67
167.79
151.79
164.51
86.35
(2.52%)
(4.21%)
—
8.87
Div yield (avg)%
8.56
7.90
10.56
8.75
7.67
10.55
7.83
5.32
5.57
4.08
24.06
5.57
7.87
63
28.62
Payout ratio%
5.17
3.24
0.40
0.40
0.40
0.40
1.51
2.71
3.76
3.83
18.93
2.71
2.11
6
20.85
Shares (diluted)M
14.35
13.82
13.52
14.78
14.01
14.28
14.88
14.73
15.92
14.71
21.25
0.99%
0.82%
6
2.32
Buyback yield%
9.00
6.51
3.66
3.84
1.13
2.26
2.06
3.03
2.86
3.42
19.45
2.86
3.23
43
1.572
D/E ratiox
1.948
1.975
1.897
2.149
2.353
2.280
2.471
2.457
2.619
2.907
0.916
2.471
2.316
16
0.995
Enterprise value₩B
9.805
8.738
9.427
8.697
8.677
9.175
9.955
11.17
11.08
10.82
2.099
4.51%
1.16%
63
3.776
LT debt₩B
0.915
0.843
0.960
1.053
1.168
1.076
1.110
1.130
1.173
1.120
3.137
(0.83%)
2.87%
7
Revenue
₩5.785B
0.60%
1.00×
Cost of revenue
₩3.503B
0.70%
1.01×
Operating expenses
₩1.353B
0.49%
0.99×
Spread over hurdle
33.33%