5.391
Revenue₩B
14.67
14.47
14.71
14.78
14.91
15.17
15.64
15.51
15.60
15.53
5.666
0.82%
0.40%
46
23.36
Revenue growth%
18.83
17.72
19.00
20.17
21.74
22.04
24.42
24.03
21.15
22.64
14.05
22.64
21.45
21
8.02
Gross margin%
16.61
14.80
17.10
19.57
17.03
17.73
19.28
19.43
20.54
18.42
10.73
19.28
18.08
16
11.16
Operating margin%
23.92
24.71
27.21
24.61
25.99
27.47
25.86
27.83
25.47
24.04
3.56
25.86
25.67
34
14.55
Net margin%
15.90
15.61
16.00
16.75
16.13
14.92
14.42
16.03
16.06
18.99
14.69
16.03
16.01
87
26.76
P/E ratio (avg)x
27.30
27.35
26.28
24.25
20.59
19.91
16.95
16.92
18.07
18.37
15.79
18.07
20.25
44
6.081
EV/EBITx
32.31
31.42
34.35
32.83
35.05
33.00
33.87
37.10
41.96
44.73
33.88
37.10
34.11
50
8.54
FCF yield (avg)%
3.03
3.92
4.18
4.75
1.83
1.69
0.40
0.40
1.32
1.09
3.94
1.09
1.76
90
23.74
FCF margin%
13.72
15.74
13.96
13.97
13.47
14.25
15.86
15.47
18.25
18.83
17.66
15.86
14.86
78
1.189
FCF / Net incomex
2.153
2.434
2.884
3.149
3.066
3.284
3.951
4.416
4.952
5.333
1.323
4.416
3.216
79
4.68
ROIC%
16.46
18.52
21.31
21.94
20.17
22.67
24.68
21.76
20.77
23.76
11.99
22.67
21.54
21
3.26
Return on equity%
11.81
11.83
10.42
9.39
6.71
9.02
7.72
5.39
7.37
9.80
21.14
7.72
9.21
82
12.10
Return on assets%
14.34
13.52
15.42
14.60
13.21
11.11
13.99
13.51
13.07
15.65
29.94
13.51
13.75
31
428.25
EPS₩
542.14
554.93
579.30
547.55
558.16
534.51
546.24
506.05
456.94
460.57
455.67
(3.77%)
(2.06%)
—
7.67
EPS growth%
24.61
25.53
23.57
22.43
24.54
22.09
19.74
18.76
16.54
18.20
29.45
18.76
22.26
21
833.39
Bookvalue per sh₩
256.55
269.82
255.65
242.33
226.02
236.73
238.10
220.11
195.01
185.74
412.89
(3.85%)
(4.10%)
—
652.14
FCF per share₩
731.98
695.32
704.40
780.39
728.23
737.81
826.79
951.07
904.43
940.35
511.53
5.25%
3.97%
—
726.23
Dividend per sh₩
455.62
446.27
427.78
460.53
528.74
567.49
611.80
614.65
599.76
548.53
760.13
0.74%
1.10%
—
2.32
Div yield (avg)%
12.22
13.10
10.32
8.72
11.13
12.85
14.37
12.04
12.94
10.05
7.52
12.85
12.13
79
12.51
Payout ratio%
21.46
24.27
24.77
25.12
25.64
28.16
27.42
28.57
26.46
27.02
22.18
27.42
26.05
81
12.42
Shares (diluted)M
17.08
19.42
20.18
21.90
22.60
23.34
25.30
28.16
29.69
31.29
12.39
6.72%
7.31%
48
11.35
Buyback yield%
34.90
37.60
37.68
35.40
38.31
36.61
38.51
40.04
37.75
35.50
22.54
37.75
37.64
34
0.660
D/E ratiox
1.298
1.124
1.111
1.208
1.232
1.232
1.160
1.055
1.117
1.024
1.439
1.117
1.142
25
9.623
Enterprise value₩B
10.82
9.645
8.248
7.319
7.104
7.485
7.384
6.949
6.829
6.126
1.556
(2.92%)
(6.30%)
10
14.28
LT debt₩B
3.052
3.375
3.291
3.412
3.368
3.279
3.584
3.589
3.574
4.153
12.78
4.27%
3.40%
86
Revenue
₩15.53B
0.40%
1.00×
Cost of revenue
₩10.13B
0.43%
1.00×
Operating expenses
₩2.229B
(0.22%)
0.94×
Goodwill & intangibles
15.16%
Spread over hurdle
27.55%