8.023
Revenue₩B
73.03
74.20
74.40
76.68
75.87
76.59
78.37
78.02
77.04
76.81
8.927
0.25%
0.85%
40
13.02
Revenue growth%
14.43
16.86
19.84
17.06
16.20
18.61
16.50
16.55
16.21
19.10
6.50
16.55
16.70
66
22.96
Gross margin%
3.35
0.84
0.40
0.40
2.04
2.10
1.20
3.12
0.98
2.31
2.51
2.10
1.62
76
16.79
Operating margin%
16.70
17.44
15.04
13.35
12.07
9.79
7.33
9.07
6.26
7.85
12.38
7.85
10.93
44
29.35
Net margin%
18.17
20.58
22.91
22.73
21.20
18.54
16.00
17.23
20.14
22.44
13.59
18.54
20.36
38
22.13
P/E ratio (avg)x
9.319
9.461
10.46
11.76
11.63
11.62
13.23
13.07
12.94
14.40
11.85
13.07
11.70
37
20.70
EV/EBITx
21.69
23.72
25.33
26.73
27.23
26.31
26.60
27.98
26.77
28.57
22.35
26.77
26.67
42
3.68
FCF yield (avg)%
28.19
30.73
30.37
31.65
28.91
28.21
26.24
27.50
30.33
29.96
4.73
28.21
29.43
48
13.36
FCF margin%
13.19
12.45
12.19
10.22
9.83
7.48
5.44
7.38
7.61
5.14
6.70
7.38
8.72
90
0.213
FCF / Net incomex
0.545
0.567
0.674
0.745
0.767
0.757
0.822
0.897
0.887
1.010
1.185
0.887
0.762
76
6.57
ROIC%
18.27
18.40
16.17
18.99
16.47
14.54
16.47
16.99
19.29
17.26
29.88
16.99
17.12
85
5.64
Return on equity%
15.01
14.72
13.68
12.87
15.33
16.48
15.73
14.88
17.24
19.02
9.45
16.48
15.17
68
14.79
Return on assets%
35.04
37.56
35.83
36.14
38.19
37.10
34.76
32.92
33.09
31.82
17.02
33.09
35.44
46
179.20
EPS₩
660.38
713.74
769.74
740.56
719.74
759.60
821.47
782.33
909.92
1,059
182.84
8.02%
6.00%
—
10.24
EPS growth%
15.96
14.56
15.49
14.87
13.07
14.03
15.33
16.54
16.19
15.34
6.86
15.34
15.33
19
591.82
Bookvalue per sh₩
242.51
222.04
228.01
228.59
245.89
242.97
241.56
243.48
214.88
195.98
364.29
(4.44%)
(3.39%)
—
366.44
FCF per share₩
556.30
532.91
581.92
642.24
585.48
650.41
598.77
571.72
543.70
539.81
385.70
(1.61%)
(0.15%)
—
548.89
Dividend per sh₩
403.16
405.68
433.48
482.98
532.55
527.35
598.28
556.57
628.26
638.15
268.23
3.68%
4.57%
—
4.97
Div yield (avg)%
20.67
23.64
26.24
24.78
25.16
23.40
23.97
26.35
25.63
26.80
16.72
25.63
24.97
28
4.86
Payout ratio%
7.28
5.08
3.06
2.39
4.59
1.83
1.33
0.40
0.40
0.40
5.78
0.40
2.11
35
46.52
Shares (diluted)M
47.95
48.79
49.22
52.92
57.39
51.00
45.50
46.64
40.82
35.91
46.64
(8.95%)
(3.38%)
68
17.08
Buyback yield%
19.61
22.56
21.30
18.53
15.59
14.75
13.23
15.57
14.51
14.94
29.30
14.75
15.58
48
0.952
D/E ratiox
2.141
2.190
2.494
2.602
2.632
2.729
2.867
3.322
3.967
3.854
0.582
3.322
2.680
25
58.32
Enterprise value₩B
3.802
4.218
4.474
4.659
4.240
4.599
4.639
4.084
4.501
4.117
22.12
(0.59%)
0.01%
20
72.68
LT debt₩B
6.771
6.887
7.549
8.050
8.432
7.816
7.499
7.461
8.040
8.911
72.23
1.11%
3.17%
13
Revenue
₩76.81B
0.85%
1.00×
Cost of revenue
₩53.77B
0.85%
1.00×
Operating expenses
₩15.67B
0.77%
0.99×
Goodwill & intangibles
17.91%
Spread over hurdle
(6.01%)