8.395
Revenue₩B
7.184
7.553
7.878
8.411
8.952
9.526
9.913
10.47
11.25
11.97
9.325
5.99%
5.95%
59
6.67
Revenue growth%
15.39
12.48
12.43
14.44
13.24
15.87
17.00
18.36
16.47
14.59
24.69
16.47
14.99
81
19.80
Gross margin%
10.42
12.14
9.23
11.46
10.99
10.51
8.52
9.08
7.13
8.62
14.50
8.62
9.83
73
27.24
Operating margin%
17.93
15.79
13.85
14.09
12.14
13.52
16.28
19.24
21.72
20.11
20.82
19.24
16.03
94
21.80
Net margin%
14.60
12.44
11.76
10.01
11.01
12.72
11.82
10.32
10.45
7.88
25.60
10.45
11.39
92
31.90
P/E ratio (avg)x
15.03
13.98
14.73
15.08
17.33
17.41
16.68
18.41
21.11
21.08
30.96
18.41
17.01
56
31.04
EV/EBITx
8.101
7.842
7.711
7.351
6.470
6.576
6.358
6.394
6.277
6.522
31.53
6.394
6.549
70
20.82
FCF yield (avg)%
23.01
23.52
24.01
25.45
23.78
24.37
21.67
19.45
21.50
22.83
2.94
21.67
23.27
88
28.86
FCF margin%
0.60
0.40
3.31
2.37
1.09
1.00
3.50
5.15
5.27
8.20
2.41
5.15
2.84
81
0.826
FCF / Net incomex
0.118
0.119
0.120
0.128
0.120
0.117
0.120
0.136
0.152
0.145
0.854
0.136
0.120
37
14.93
ROIC%
17.40
15.30
14.75
14.42
13.66
11.75
12.66
11.86
9.72
9.22
22.84
11.75
13.16
82
25.75
Return on equity%
17.76
17.48
19.19
18.09
15.59
17.98
18.28
18.16
15.55
15.74
23.65
17.98
17.87
94
28.16
Return on assets%
5.21
5.76
4.74
2.70
1.78
4.39
5.84
8.09
7.10
8.84
25.78
7.10
5.49
28
89.72
EPS₩
371.19
419.13
427.44
434.15
517.85
554.31
655.19
647.32
750.75
774.70
93.82
8.39%
8.25%
—
23.64
EPS growth%
8.11
8.99
8.83
5.95
6.21
6.69
7.43
6.67
6.51
3.60
19.48
6.67
6.68
32
83.12
Bookvalue per sh₩
65.67
73.09
80.91
88.73
87.37
88.77
83.54
88.75
86.10
96.91
197.85
2.09%
4.20%
—
365.44
FCF per share₩
80.11
79.54
83.17
89.58
95.70
99.28
101.67
92.55
98.73
97.50
240.16
0.37%
0.84%
—
119.19
Dividend per sh₩
261.50
271.54
293.54
297.06
318.61
358.23
361.20
417.88
463.05
532.78
120.65
10.83%
8.38%
—
14.49
Div yield (avg)%
28.73
28.99
29.52
29.43
31.14
28.70
29.21
30.77
29.60
27.80
15.47
29.21
29.32
93
28.31
Payout ratio%
20.10
23.00
25.84
26.62
27.25
25.50
25.63
23.96
25.74
22.84
13.69
25.50
25.56
53
15.12
Shares (diluted)M
13.45
14.80
14.01
12.70
12.41
12.51
12.59
12.17
13.32
13.14
15.24
1.16%
(1.32%)
79
13.82
Buyback yield%
17.40
15.78
18.59
20.97
23.31
24.87
26.07
25.43
27.99
28.23
5.71
26.07
24.09
48
0.518
D/E ratiox
1.847
2.032
2.098
2.095
2.221
2.449
2.523
2.505
2.562
2.882
1.515
2.523
2.335
93
9.334
Enterprise value₩B
12.81
12.62
13.34
13.69
14.91
16.75
18.86
17.83
20.26
21.94
7.357
8.03%
5.77%
55
9.035
LT debt₩B
4.754
4.894
5.227
4.938
5.419
5.019
5.224
4.822
5.193
5.469
12.16
0.18%
1.91%
82
Revenue
₩11.97B
5.95%
1.00×
Cost of revenue
₩8.382B
5.95%
1.00×
Operating expenses
₩1.826B
6.27%
1.03×
Spread over hurdle
(3.07%)