7.649
Revenue₩B
6.552
6.902
7.295
7.507
7.868
8.371
8.702
9.193
9.598
9.880
8.395
4.66%
4.50%
55
20.41
Revenue growth%
12.47
9.80
7.09
9.49
9.21
10.14
10.92
8.86
6.70
5.01
17.68
8.86
9.35
19
18.66
Gross margin%
30.52
27.70
24.78
22.23
19.88
19.48
22.07
23.12
22.54
23.44
15.35
22.54
22.83
12
14.54
Operating margin%
7.62
6.14
8.59
9.42
6.96
9.05
6.49
6.13
7.16
4.70
23.46
6.49
7.06
83
24.49
Net margin%
0.40
0.40
0.40
2.40
3.75
1.61
2.26
4.77
3.59
2.30
16.88
2.30
2.28
77
7.607
P/E ratio (avg)x
31.43
28.03
25.42
25.04
27.13
29.62
31.35
29.79
30.98
32.10
15.72
30.98
29.71
27
23.88
EV/EBITx
13.57
15.38
16.95
17.41
19.44
20.26
22.99
26.86
28.34
28.70
14.53
26.86
19.85
29
16.44
FCF yield (avg)%
13.84
13.81
13.69
12.00
14.64
16.36
16.28
15.73
16.73
15.53
4.02
16.28
15.08
48
19.20
FCF margin%
11.83
14.54
15.08
12.37
11.01
8.45
6.66
4.15
2.71
0.43
7.09
4.15
9.73
18
0.542
FCF / Net incomex
2.553
2.842
3.152
3.094
3.481
3.626
3.872
4.672
4.957
5.916
0.899
4.672
3.554
36
10.67
ROIC%
19.69
18.10
15.41
15.66
17.28
19.79
20.62
18.02
15.78
15.78
19.64
18.02
17.65
76
15.11
Return on equity%
24.43
21.58
21.67
20.01
17.92
16.40
18.30
16.59
17.08
15.20
10.14
16.59
18.11
70
10.79
Return on assets%
9.92
10.66
13.05
15.16
13.69
16.33
18.06
15.48
13.75
12.86
7.86
15.48
13.72
61
549.31
EPS₩
235.67
223.95
232.89
236.38
218.15
190.20
179.08
155.76
154.69
151.55
602.09
(7.03%)
(5.07%)
—
14.15
EPS growth%
15.98
14.94
14.13
13.78
16.21
14.70
12.31
13.14
15.47
13.42
2.38
13.42
14.42
58
257.43
Bookvalue per sh₩
66.28
64.19
65.78
66.01
58.17
55.20
50.61
45.75
40.44
43.24
540.36
(5.76%)
(4.38%)
—
475.84
FCF per share₩
351.75
385.63
391.68
453.90
494.35
478.89
449.41
509.70
503.47
503.99
546.05
0.39%
4.01%
—
385.95
Dividend per sh₩
315.12
301.27
271.66
274.76
268.30
289.85
304.57
329.50
356.57
402.10
257.80
8.43%
2.15%
—
6.25
Div yield (avg)%
6.50
7.16
8.04
5.63
3.41
2.92
0.78
0.40
3.10
4.25
10.48
2.92
3.83
45
15.13
Payout ratio%
30.14
29.70
28.77
27.39
30.10
29.00
31.10
32.88
30.45
31.77
5.34
31.10
30.12
13
18.92
Shares (diluted)M
17.24
15.12
15.64
15.53
14.82
15.33
15.85
15.21
15.30
13.42
19.09
(1.97%)
(3.16%)
22
17.36
Buyback yield%
8.36
7.89
7.42
5.28
7.71
8.45
8.22
9.50
10.86
11.81
4.65
9.50
8.29
37
0.839
D/E ratiox
1.233
1.235
1.328
1.298
1.229
1.138
1.217
1.299
1.380
1.286
0.763
1.286
1.260
19
8.891
Enterprise value₩B
6.195
6.348
6.929
7.599
7.225
7.320
7.982
7.884
8.282
7.515
8.495
0.79%
2.14%
13
4.361
LT debt₩B
4.213
4.540
4.485
4.934
5.092
5.340
5.444
5.225
4.840
4.491
5.000
(2.48%)
1.28%
85
Revenue
₩9.880B
4.50%
1.00×
Cost of revenue
₩5.931B
4.29%
0.98×
Operating expenses
₩1.779B
4.97%
1.05×
Spread over hurdle
14.97%