65.84
Revenue₩B
26.31
27.98
30.18
32.00
35.02
37.50
40.54
44.25
47.50
52.21
71.30
8.31%
7.80%
10
2.87
Revenue growth%
16.95
14.75
16.06
17.69
18.40
16.91
17.03
14.06
15.98
15.32
28.89
15.98
16.48
18
24.68
Gross margin%
26.37
24.41
24.62
26.54
27.18
28.16
29.71
30.75
31.16
32.69
28.56
30.75
27.67
56
20.48
Operating margin%
9.32
7.18
6.39
8.94
6.95
4.87
4.28
6.03
8.77
5.94
5.19
5.94
6.67
67
28.82
Net margin%
15.27
16.22
14.14
14.50
15.95
17.57
15.59
17.40
15.21
15.91
23.32
15.91
15.75
40
30.58
P/E ratio (avg)x
41.25
39.97
41.56
45.99
53.14
50.24
56.08
56.09
58.55
67.09
34.08
56.09
51.69
42
8.609
EV/EBITx
39.05
39.95
45.29
51.42
52.73
55.99
62.01
67.26
72.32
81.49
12.13
67.26
54.36
21
10.09
FCF yield (avg)%
22.74
19.85
21.31
22.53
21.39
23.30
25.91
23.42
21.72
24.56
28.82
23.42
22.64
41
23.87
FCF margin%
15.27
17.43
18.73
20.21
22.92
20.93
21.88
19.44
19.00
18.18
9.88
19.44
19.22
94
0.962
FCF / Net incomex
1.546
1.773
1.779
1.833
1.869
1.935
2.193
2.257
2.555
2.691
1.674
2.257
1.902
42
21.17
ROIC%
1.31
0.81
2.85
4.65
1.72
1.11
0.40
0.40
2.99
3.58
29.23
1.11
1.51
11
11.84
Return on equity%
17.39
20.36
19.49
17.31
16.08
15.87
14.05
15.85
14.14
15.74
22.28
15.74
15.97
26
20.56
Return on assets%
10.23
9.62
9.64
10.18
7.43
6.99
8.25
9.84
11.60
11.03
8.54
9.84
9.74
41
404.42
EPS₩
719.71
695.52
730.40
750.43
765.60
768.61
682.37
698.65
655.77
630.50
429.21
(3.81%)
(0.22%)
—
13.77
EPS growth%
26.38
25.45
26.06
27.52
26.02
26.41
28.49
27.49
30.46
31.94
3.66
28.49
26.95
36
935.08
Bookvalue per sh₩
1,184
1,197
1,237
1,423
1,631
1,639
1,655
1,995
2,265
2,636
554.69
10.08%
8.26%
—
604.52
FCF per share₩
755.92
724.20
702.98
666.41
565.43
544.92
572.73
618.76
617.25
670.01
880.85
3.45%
(2.03%)
—
594.11
Dividend per sh₩
875.44
815.01
929.84
999.76
960.68
952.37
1,074
1,121
1,108
1,045
1,079
1.70%
1.70%
—
25.86
Div yield (avg)%
18.10
19.37
16.72
16.90
17.34
16.01
13.70
12.15
13.73
14.34
14.24
13.73
16.36
77
4.33
Payout ratio%
26.42
26.16
24.63
26.57
27.88
25.78
22.80
20.97
23.48
21.75
7.92
22.80
25.21
77
19.66
Shares (diluted)M
25.80
29.55
34.66
39.31
39.99
46.12
54.13
53.87
56.73
67.59
19.82
11.07%
11.39%
94
21.17
Buyback yield%
5.86
7.79
5.89
3.12
1.34
3.88
2.05
2.11
2.44
4.62
2.23
2.44
3.50
40
1.619
D/E ratiox
1.647
1.660
1.619
1.829
2.131
2.128
2.346
2.232
2.362
2.257
1.399
2.257
2.130
85
64.42
Enterprise value₩B
70.64
63.92
58.62
58.59
60.62
66.82
68.80
67.03
68.68
73.66
51.49
3.97%
1.37%
51
34.00
LT debt₩B
65.86
66.53
75.30
77.65
93.06
100.9
117.3
123.7
142.1
146.7
33.14
9.53%
8.08%
77
Revenue
₩52.21B
7.80%
1.00×
Cost of revenue
₩36.55B
7.80%
1.00×
Operating expenses
₩10.50B
8.08%
1.03×
Goodwill & intangibles
15.89%
Spread over hurdle
(6.42%)