9.811
Revenue₩B
21.56
23.25
25.56
28.14
30.40
32.57
35.03
37.12
39.37
42.89
10.59
7.13%
7.85%
54
26.36
Revenue growth%
21.97
19.39
18.12
18.93
17.03
18.13
19.96
17.76
18.57
20.87
2.02
18.57
18.75
69
22.61
Gross margin%
31.54
29.93
30.63
33.09
31.85
34.49
33.39
31.37
29.82
28.85
15.62
31.37
31.46
79
17.85
Operating margin%
11.39
10.69
10.06
8.13
7.75
10.51
13.44
12.27
14.06
12.13
19.86
12.27
11.04
95
23.16
Net margin%
18.20
15.87
17.30
17.04
19.41
21.25
20.44
20.50
20.02
21.29
24.76
20.50
19.72
47
18.01
P/E ratio (avg)x
8.970
8.197
9.088
9.959
11.03
10.22
11.15
11.33
10.31
11.63
27.92
11.15
10.26
39
7.846
EV/EBITx
46.82
52.10
55.66
63.24
62.96
68.96
68.75
70.26
76.21
80.64
17.55
70.26
66.00
5
24.87
FCF yield (avg)%
11.77
12.78
14.51
12.79
14.67
12.44
11.99
13.63
16.35
13.48
20.66
13.48
13.14
15
16.30
FCF margin%
11.11
13.92
14.63
13.81
13.84
12.11
10.35
11.72
13.95
11.07
24.55
11.72
12.96
66
0.854
FCF / Net incomex
2.033
2.096
2.078
1.952
1.807
1.956
1.986
1.849
1.972
1.822
1.184
1.956
1.964
33
3.55
ROIC%
22.11
21.73
21.64
23.67
24.77
25.78
25.98
23.95
21.81
20.86
12.84
23.95
22.89
17
13.11
Return on equity%
5.17
7.41
8.10
9.63
11.51
11.80
14.15
13.58
15.88
13.39
11.13
13.58
11.66
21
6.07
Return on assets%
23.52
23.30
22.75
23.31
20.60
18.79
16.44
19.44
21.09
21.40
25.34
19.44
21.25
19
544.01
EPS₩
535.83
574.59
562.09
580.90
553.01
546.21
580.66
602.36
627.12
562.35
556.65
0.34%
1.44%
—
26.85
EPS growth%
3.32
0.84
3.54
5.14
2.86
2.11
3.84
3.04
0.53
0.40
27.93
2.11
2.95
65
799.54
Bookvalue per sh₩
513.53
552.10
568.66
585.71
586.96
545.86
580.50
611.54
555.57
583.30
321.88
(0.13%)
0.48%
—
528.62
FCF per share₩
1,113
1,242
1,302
1,474
1,608
1,622
1,625
1,878
1,976
2,178
997.30
6.26%
7.41%
—
425.34
Dividend per sh₩
155.63
168.53
155.60
137.78
143.08
136.92
149.17
164.17
171.31
170.91
1,003
3.62%
0.62%
—
2.47
Div yield (avg)%
7.50
6.52
8.94
11.51
14.25
12.40
9.79
11.90
14.32
16.08
21.15
12.40
11.71
6
28.61
Payout ratio%
2.04
5.02
4.63
6.20
6.98
8.96
6.44
9.26
9.26
8.96
23.04
8.96
6.71
52
26.25
Shares (diluted)M
38.23
37.28
37.72
39.01
43.48
44.82
50.08
50.60
57.79
56.25
26.23
5.29%
4.98%
18
9.78
Buyback yield%
13.04
10.87
10.70
9.11
8.99
9.70
9.80
7.50
4.88
4.80
9.59
7.50
9.40
75
1.157
D/E ratiox
0.531
0.496
0.494
0.561
0.647
0.658
0.749
0.750
0.790
0.831
0.767
0.750
0.653
61
48.04
Enterprise value₩B
61.57
70.88
70.11
72.30
82.36
81.87
88.05
85.83
84.41
84.38
21.50
0.49%
2.63%
81
30.28
LT debt₩B
24.66
26.39
26.47
23.92
24.49
24.05
23.24
23.39
22.14
23.20
54.74
(1.08%)
0.32%
41
Revenue
₩42.89B
7.85%
1.00×
Cost of revenue
₩27.45B
7.59%
0.98×
Operating expenses
₩4.960B
8.63%
1.07×
Spread over hurdle
27.99%