11.77
Revenue₩B
7.592
8.052
8.672
8.991
9.589
10.16
10.54
11.05
11.73
12.35
13.16
5.18%
5.43%
36
2.01
Revenue growth%
29.06
30.99
32.10
31.05
32.78
30.56
32.19
30.03
28.11
28.00
8.04
30.03
30.78
37
3.04
Gross margin%
21.05
18.88
20.96
18.24
18.58
17.60
19.75
17.89
19.33
19.80
12.04
19.33
19.10
75
12.72
Operating margin%
3.83
3.41
0.69
1.21
2.34
2.84
1.38
0.81
2.44
0.85
26.86
1.38
1.86
70
23.57
Net margin%
6.45
4.56
4.39
2.84
0.43
1.08
0.40
0.40
1.51
0.40
25.91
0.40
1.30
91
32.10
P/E ratio (avg)x
4.417
4.029
3.934
3.650
3.165
2.784
2.864
3.036
3.074
3.022
23.60
3.022
3.120
71
16.65
EV/EBITx
13.58
15.25
16.07
16.63
18.24
19.31
19.78
19.33
22.56
26.56
36.52
19.78
18.77
52
7.19
FCF yield (avg)%
13.80
14.01
11.40
10.88
11.38
8.98
7.83
5.20
6.89
8.69
22.08
7.83
9.93
92
26.60
FCF margin%
13.76
14.66
13.71
12.64
15.42
12.86
14.90
17.71
15.18
14.67
25.97
14.90
14.66
64
1.062
FCF / Net incomex
0.996
1.038
1.011
1.066
1.093
1.089
1.086
1.189
1.103
1.061
1.037
1.089
1.076
79
13.75
ROIC%
18.70
17.25
17.40
18.97
18.55
16.60
15.99
18.90
19.37
16.51
17.87
16.60
17.97
81
19.91
Return on equity%
14.93
12.12
13.97
11.09
9.62
10.05
7.28
9.82
12.79
14.34
29.91
10.05
11.60
62
12.84
Return on assets%
17.25
16.00
13.18
11.11
8.84
11.73
11.97
10.98
9.86
12.71
4.12
11.73
11.85
64
145.26
EPS₩
136.14
134.13
150.77
170.08
167.58
179.65
180.14
199.75
226.86
220.35
159.54
5.63%
6.57%
—
21.86
EPS growth%
6.20
8.61
7.36
7.65
6.91
6.80
5.80
5.77
5.89
3.45
19.72
5.80
6.50
41
118.62
Bookvalue per sh₩
198.98
229.35
232.47
282.01
296.39
345.43
347.68
402.10
433.08
461.89
151.35
9.28%
10.13%
—
42.82
FCF per share₩
119.84
112.67
107.02
118.55
115.39
123.64
132.14
126.96
123.30
119.93
53.42
0.77%
(0.69%)
—
67.52
Dividend per sh₩
89.34
86.23
79.04
71.21
65.23
66.60
70.93
79.40
83.77
94.93
36.49
7.79%
1.41%
—
7.63
Div yield (avg)%
14.80
11.81
9.20
6.46
6.47
8.41
9.31
10.23
13.04
15.01
25.37
10.23
9.77
58
11.89
Payout ratio%
11.47
10.88
13.44
13.78
14.19
11.31
8.45
10.43
11.83
14.17
22.27
11.31
11.65
87
37.52
Shares (diluted)M
42.78
42.34
46.69
51.26
47.35
47.03
51.45
55.22
62.84
68.22
36.29
7.58%
5.29%
71
24.42
Buyback yield%
9.90
9.39
11.80
11.07
9.56
7.57
8.04
7.95
7.90
9.96
23.52
7.95
9.47
23
1.145
D/E ratiox
1.548
1.847
1.944
1.948
2.316
2.695
2.915
3.062
3.669
4.204
1.414
3.062
2.506
18
13.99
Enterprise value₩B
12.35
12.97
13.14
12.78
13.01
12.79
12.72
14.31
13.22
12.82
0.829
(0.29%)
(0.22%)
79
12.89
LT debt₩B
3.412
3.372
3.527
3.173
3.052
3.053
3.181
3.145
3.537
3.244
13.72
1.23%
(0.75%)
60
Revenue
₩12.35B
5.43%
1.00×
Cost of revenue
₩6.813B
5.29%
0.99×
Operating expenses
₩2.868B
5.52%
1.01×
Spread over hurdle
(2.15%)