20.82
Revenue₩B
20.87
22.42
24.28
25.65
26.63
28.78
30.31
32.40
34.60
36.68
21.51
6.61%
6.25%
85
2.62
Revenue growth%
31.21
30.15
30.91
29.61
30.68
29.55
31.45
30.11
31.67
31.21
21.01
31.21
30.80
79
24.30
Gross margin%
7.64
8.98
6.56
4.31
3.85
1.29
1.21
2.87
2.03
3.46
18.11
2.03
3.66
27
8.24
Operating margin%
6.24
7.14
5.55
5.25
5.59
4.53
1.56
2.18
1.86
3.46
7.90
2.18
4.89
86
7.67
Net margin%
24.96
25.83
28.44
27.79
28.56
30.67
29.93
26.96
25.99
25.87
28.05
26.96
27.37
80
26.44
P/E ratio (avg)x
14.35
13.47
12.72
13.18
13.07
14.39
16.01
14.21
12.50
10.92
16.54
14.21
13.33
6
21.22
EV/EBITx
20.56
20.31
20.49
19.70
22.06
24.35
24.18
25.06
27.77
25.91
18.48
25.06
23.12
24
18.17
FCF yield (avg)%
10.63
13.09
13.41
15.31
15.04
12.54
12.34
13.92
16.89
16.50
17.75
13.92
13.67
82
22.15
FCF margin%
21.63
23.45
20.86
18.88
20.96
19.15
17.55
16.94
16.24
17.74
13.17
17.55
19.02
12
0.497
FCF / Net incomex
1.042
1.174
1.301
1.459
1.697
1.957
2.002
2.362
2.448
2.749
0.152
2.362
1.827
19
7.96
ROIC%
23.50
21.22
19.57
18.90
18.94
20.49
23.31
26.04
27.46
28.97
10.42
26.04
22.27
70
19.89
Return on equity%
29.11
31.03
32.19
33.37
35.49
33.86
33.22
30.97
32.47
33.71
9.16
33.22
32.85
38
4.14
Return on assets%
25.67
22.75
22.88
25.23
23.24
23.27
25.51
27.52
25.20
22.68
13.61
25.20
24.23
76
422.47
EPS₩
447.58
426.81
447.37
474.03
486.62
461.06
396.84
373.17
372.22
365.93
447.06
(5.54%)
(3.48%)
—
9.11
EPS growth%
9.06
7.02
7.32
9.64
12.07
12.00
11.97
12.23
11.33
9.55
26.04
11.97
10.48
23
123.10
Bookvalue per sh₩
766.83
786.15
864.57
897.57
1,033
1,159
1,147
1,353
1,551
1,734
165.99
10.92%
9.60%
—
157.31
FCF per share₩
575.17
635.29
722.83
786.84
758.17
764.00
862.30
908.30
1,039
1,157
164.87
8.83%
8.01%
—
103.69
Dividend per sh₩
289.74
275.79
301.29
324.63
316.66
324.50
318.62
358.86
364.96
341.86
399.60
1.54%
2.34%
—
11.09
Div yield (avg)%
8.31
6.93
5.63
8.27
6.96
9.69
10.11
10.81
11.07
9.88
28.07
10.11
9.00
91
18.01
Payout ratio%
14.31
11.70
8.89
9.52
8.76
6.97
4.29
7.26
8.56
7.03
22.53
7.03
8.66
65
28.66
Shares (diluted)M
41.57
45.35
43.73
49.91
54.08
56.61
65.93
67.96
67.81
71.89
28.84
5.86%
7.16%
29
15.95
Buyback yield%
10.14
9.76
7.02
8.39
8.84
8.53
10.51
11.67
13.45
14.48
18.94
11.67
9.95
55
1.497
D/E ratiox
0.278
0.284
0.266
0.274
0.304
0.311
0.324
0.312
0.334
0.370
0.828
0.324
0.308
64
21.02
Enterprise value₩B
8.247
8.628
9.900
10.94
13.09
13.12
13.46
15.75
15.46
16.08
9.659
4.20%
8.70%
81
10.98
LT debt₩B
2.415
2.486
2.164
1.924
2.004
1.959
1.872
1.959
1.793
1.715
11.78
(3.07%)
(3.27%)
5
Revenue
₩36.68B
6.25%
1.00×
Cost of revenue
₩16.31B
6.58%
1.03×
Operating expenses
₩7.316B
5.48%
0.93×
Spread over hurdle
50.34%