10.29
Revenue₩B
11.77
12.56
13.40
14.70
16.13
17.07
18.29
19.52
21.35
22.85
10.80
7.22%
7.93%
82
17.02
Revenue growth%
14.44
12.72
13.83
16.81
17.19
18.63
17.27
20.08
20.04
23.00
4.23
20.04
17.23
59
5.92
Gross margin%
18.26
17.95
16.89
16.89
14.29
16.63
16.71
19.28
19.44
22.24
7.44
19.28
17.42
27
2.17
Operating margin%
9.51
7.59
6.09
3.60
1.10
1.10
0.40
1.33
3.63
0.75
12.71
1.10
2.46
47
3.95
Net margin%
12.25
11.48
13.37
13.52
14.65
16.10
13.15
13.05
11.65
9.61
20.26
13.05
13.10
13
31.52
P/E ratio (avg)x
18.66
20.75
20.39
21.75
24.18
23.66
25.52
26.01
27.63
30.83
25.66
26.01
23.92
67
37.46
EV/EBITx
9.114
10.66
10.26
11.03
11.17
11.67
12.69
13.65
13.07
14.75
35.69
13.07
11.42
59
11.50
FCF yield (avg)%
10.86
9.11
10.03
9.17
8.09
9.79
11.85
12.97
12.52
12.43
3.70
12.43
10.44
65
17.24
FCF margin%
21.34
20.08
21.57
19.84
21.22
18.91
20.76
22.61
24.03
22.76
19.21
22.61
21.28
17
0.293
FCF / Net incomex
1.054
1.051
1.170
1.347
1.328
1.549
1.723
2.013
2.074
2.420
0.746
2.013
1.448
32
4.29
ROIC%
18.78
18.05
19.51
18.48
20.89
22.01
22.24
19.90
18.67
20.67
3.76
20.67
19.70
55
20.00
Return on equity%
33.45
36.05
35.14
32.59
33.87
35.92
35.19
33.20
30.55
33.14
10.42
33.20
33.66
38
4.45
Return on assets%
19.82
18.92
21.78
21.69
23.55
26.04
25.17
24.15
26.14
26.28
15.26
26.04
23.85
20
450.98
EPS₩
368.61
424.27
453.83
474.06
447.90
455.29
457.05
497.62
470.00
541.14
464.45
3.85%
3.66%
—
12.86
EPS growth%
8.40
6.17
4.07
2.38
2.72
4.22
5.94
8.71
11.07
12.48
28.42
8.71
6.05
56
771.33
Bookvalue per sh₩
301.43
262.23
271.99
232.80
245.43
231.13
224.94
213.33
184.33
177.43
528.45
(6.28%)
(6.53%)
—
449.79
FCF per share₩
101.76
104.05
89.51
86.26
82.07
70.01
64.35
68.63
60.03
64.24
125.58
(4.78%)
(5.43%)
—
755.44
Dividend per sh₩
297.39
288.78
259.66
269.06
257.48
256.62
248.42
256.79
281.05
254.55
714.38
(0.23%)
(2.29%)
—
17.48
Div yield (avg)%
27.06
25.00
25.91
28.17
28.71
31.40
28.90
28.44
26.93
26.87
9.20
28.44
27.62
11
19.46
Payout ratio%
13.81
16.73
14.40
14.75
15.64
13.86
13.18
14.69
17.50
18.49
3.48
14.69
14.72
50
14.17
Shares (diluted)M
26.69
26.82
27.47
26.53
31.02
31.36
35.10
41.07
47.39
55.18
14.50
12.21%
8.79%
11
18.85
Buyback yield%
6.04
7.54
5.09
2.15
0.40
0.40
0.40
0.48
0.40
0.40
22.22
0.40
0.44
69
0.375
D/E ratiox
0.521
0.508
0.511
0.553
0.579
0.557
0.593
0.667
0.637
0.729
0.716
0.637
0.568
74
14.02
Enterprise value₩B
12.19
11.39
10.89
9.812
8.791
7.956
7.354
7.173
6.799
7.251
19.45
(3.78%)
(5.90%)
61
11.29
LT debt₩B
1.143
1.232
1.241
1.216
1.160
1.079
1.134
1.147
1.078
1.061
13.36
(1.77%)
(0.26%)
80
Revenue
₩22.85B
7.93%
1.00×
Cost of revenue
₩13.72B
7.71%
0.98×
Operating expenses
₩5.269B
8.16%
1.02×
Spread over hurdle
(3.58%)