3.156
Revenue₩B
22.39
24.00
25.45
27.88
30.44
32.93
34.50
37.29
40.35
43.75
3.396
7.52%
7.91%
45
18.33
Revenue growth%
17.20
17.59
19.86
18.50
17.13
19.31
21.26
22.96
20.10
19.45
18.21
20.10
19.38
46
4.63
Gross margin%
25.35
22.40
20.68
20.65
18.16
18.25
16.93
14.86
17.67
16.14
24.60
16.93
18.21
30
2.27
Operating margin%
3.76
5.29
5.29
2.74
2.33
1.43
2.36
1.55
0.40
1.62
13.76
1.55
2.34
77
27.07
Net margin%
3.73
0.74
3.71
5.32
5.30
6.06
5.94
8.73
6.77
9.15
5.55
6.77
5.63
16
20.69
P/E ratio (avg)x
28.03
29.03
32.54
30.54
30.99
32.19
32.51
35.83
39.54
41.88
15.28
35.83
32.35
52
32.32
EV/EBITx
45.35
43.63
44.21
48.50
47.16
45.58
53.83
54.40
63.41
63.97
22.81
54.40
47.83
29
4.67
FCF yield (avg)%
11.21
12.99
14.53
16.48
19.37
19.01
21.51
20.55
19.05
18.20
26.55
19.05
18.61
62
22.89
FCF margin%
9.25
11.77
9.65
11.66
13.20
10.28
10.64
10.56
10.25
7.66
24.36
10.28
10.42
75
0.683
FCF / Net incomex
1.400
1.520
1.380
1.513
1.484
1.393
1.531
1.343
1.276
1.204
1.211
1.343
1.396
36
20.39
ROIC%
17.44
17.65
20.63
18.18
17.69
15.03
13.37
15.66
15.57
15.88
18.41
15.57
16.66
14
17.33
Return on equity%
26.33
25.25
25.72
26.98
25.10
27.01
28.36
26.90
26.45
24.48
11.03
26.90
26.39
89
2.39
Return on assets%
8.47
6.32
6.99
5.60
5.36
5.59
4.26
2.49
0.40
0.40
22.01
2.49
5.47
43
281.58
EPS₩
475.49
507.74
475.38
441.80
439.17
474.67
473.30
400.52
341.41
323.81
312.61
(5.91%)
(3.99%)
—
2.57
EPS growth%
23.79
24.07
24.74
25.34
23.47
21.16
21.05
22.16
19.82
22.16
24.46
21.16
22.81
57
173.35
Bookvalue per sh₩
259.99
291.84
320.48
348.19
332.36
317.66
314.99
336.99
309.34
286.57
296.12
(2.92%)
1.70%
—
516.00
FCF per share₩
766.58
824.93
786.24
720.54
709.50
657.95
607.85
618.69
550.79
603.91
618.06
(3.17%)
(1.67%)
—
433.83
Dividend per sh₩
114.37
121.25
110.19
114.21
98.76
100.43
96.74
96.23
91.21
89.01
486.70
(2.06%)
(2.09%)
—
8.52
Div yield (avg)%
21.52
21.57
24.29
25.14
22.62
25.15
23.86
25.06
27.49
24.75
8.60
25.06
24.52
40
14.03
Payout ratio%
34.88
33.54
33.34
33.17
30.75
28.53
30.55
29.56
29.42
28.77
17.64
29.42
30.65
27
23.02
Shares (diluted)M
22.80
23.19
25.10
22.51
24.10
24.99
24.26
22.60
25.35
23.82
24.06
(0.23%)
(0.75%)
80
3.49
Buyback yield%
9.38
7.80
4.83
4.65
5.25
4.80
4.35
5.58
6.39
9.16
22.50
5.58
5.42
90
0.653
D/E ratiox
0.104
0.097
0.098
0.093
0.089
0.082
0.083
0.077
0.069
0.068
1.072
0.077
0.086
54
13.63
Enterprise value₩B
28.39
29.90
27.31
30.40
29.48
29.07
26.56
28.36
26.65
25.93
28.36
(2.53%)
(2.03%)
65
34.48
LT debt₩B
20.20
20.40
21.47
21.64
22.83
22.51
22.60
19.79
21.27
18.98
13.96
(3.63%)
(1.91%)
33
Revenue
₩43.75B
7.91%
1.00×
Cost of revenue
₩23.79B
7.95%
1.00×
Operating expenses
₩10.67B
8.16%
1.02×
Goodwill & intangibles
15.37%
Spread over hurdle
13.84%