2.399
Revenue₩B
9.130
9.482
10.18
10.85
11.41
11.93
12.38
13.36
14.15
15.16
2.682
5.85%
5.88%
62
3.65
Revenue growth%
9.62
9.29
9.35
11.11
10.19
10.73
9.47
6.58
4.51
3.50
19.29
6.58
9.41
30
12.17
Gross margin%
3.42
1.25
3.18
6.12
4.04
5.39
5.49
4.63
5.55
8.06
7.48
5.49
5.01
71
2.57
Operating margin%
6.90
3.97
3.54
3.64
5.21
3.75
1.14
0.40
0.40
0.86
3.76
0.86
3.59
49
11.14
Net margin%
22.65
22.15
22.94
23.01
22.05
24.24
25.06
27.08
27.11
25.52
2.07
25.52
23.62
54
14.98
P/E ratio (avg)x
19.43
20.42
22.47
21.13
18.90
20.42
18.28
19.64
19.39
19.45
6.437
19.45
19.54
78
8.754
EV/EBITx
19.89
21.29
22.22
22.44
22.45
25.44
26.49
25.94
28.55
27.57
14.99
26.49
23.95
57
25.59
FCF yield (avg)%
16.24
15.26
17.71
17.43
17.31
18.49
19.20
16.47
16.38
13.54
15.96
16.47
16.89
23
26.58
FCF margin%
22.28
21.70
19.54
17.70
17.80
18.07
19.99
18.03
17.28
16.24
18.84
18.03
18.05
54
0.618
FCF / Net incomex
1.584
1.577
1.659
1.883
2.216
2.617
2.497
2.949
3.094
3.521
1.110
2.949
2.357
78
24.14
ROIC%
13.64
16.45
15.25
17.71
20.52
22.19
20.88
19.31
21.40
20.62
11.11
20.88
19.92
93
4.42
Return on equity%
26.83
28.32
30.00
27.72
28.94
28.06
30.09
28.95
28.63
29.46
17.23
28.95
28.79
87
6.00
Return on assets%
11.91
10.98
9.55
11.52
8.91
9.86
11.68
8.87
8.36
7.17
25.57
8.87
9.71
22
88.16
EPS₩
121.63
116.50
116.26
121.53
109.94
107.22
119.80
118.71
126.90
123.41
98.45
2.34%
0.25%
—
10.59
EPS growth%
9.09
6.84
6.85
6.01
6.77
9.51
10.28
8.91
9.83
10.94
26.48
9.83
9.00
76
303.25
Bookvalue per sh₩
153.68
163.24
177.87
178.92
171.46
179.61
174.47
171.48
178.89
158.61
244.03
(1.55%)
(0.94%)
—
155.79
FCF per share₩
259.44
286.31
298.15
309.00
331.79
339.29
340.68
360.11
389.20
421.19
188.06
4.89%
5.38%
—
60.80
Dividend per sh₩
292.47
299.62
343.15
328.06
364.55
397.90
385.45
451.65
452.17
450.39
134.06
4.32%
6.24%
—
4.74
Div yield (avg)%
2.68
0.78
0.40
0.40
0.40
2.27
3.58
0.97
0.40
0.40
14.75
0.97
0.59
17
5.37
Payout ratio%
26.38
24.09
22.35
21.35
23.18
22.73
23.10
22.21
21.42
21.64
7.37
22.21
22.54
10
12.58
Shares (diluted)M
9.943
10.36
11.26
9.844
8.608
8.974
8.538
7.431
7.109
6.996
12.25
(4.06%)
(4.33%)
34
18.13
Buyback yield%
10.25
7.32
8.05
9.90
12.10
9.38
6.44
6.57
9.12
9.59
16.75
9.12
9.25
73
1.202
D/E ratiox
0.478
0.449
0.461
0.460
0.480
0.480
0.451
0.384
0.327
0.335
1.354
0.384
0.455
34
5.310
Enterprise value₩B
12.33
13.76
13.13
12.79
12.95
12.53
11.31
11.25
10.70
9.814
13.51
(5.39%)
(3.10%)
39
7.295
LT debt₩B
1.504
1.299
1.113
1.086
0.994
0.842
0.850
0.766
0.723
0.711
14.88
(6.49%)
(7.49%)
86
Revenue
₩15.16B
5.88%
1.00×
Cost of revenue
₩8.430B
6.11%
1.02×
Operating expenses
₩1.637B
5.77%
0.99×
Spread over hurdle
16.43%