13.25
Revenue₩B
10.84
10.87
11.00
11.33
11.45
11.76
11.69
11.99
12.29
12.17
14.63
1.23%
1.09%
53
2.75
Revenue growth%
16.28
18.19
19.68
21.62
19.99
21.05
19.51
17.19
14.68
14.45
8.97
17.19
18.85
56
15.14
Gross margin%
20.84
23.81
21.00
21.50
21.79
23.54
26.01
26.92
27.63
28.66
8.05
26.92
23.68
92
8.27
Operating margin%
16.59
13.77
16.41
14.53
17.29
19.75
17.64
20.09
21.60
20.50
12.23
20.09
17.47
50
16.42
Net margin%
13.39
15.94
13.09
14.41
14.58
15.72
15.10
14.91
16.86
17.37
4.50
15.72
15.00
90
11.64
P/E ratio (avg)x
42.68
47.07
47.81
50.05
57.24
66.69
62.55
61.87
65.96
73.23
18.66
65.96
59.56
41
31.00
EV/EBITx
10.03
11.53
11.36
11.18
11.62
12.65
13.24
14.53
15.91
16.82
32.16
14.53
12.14
46
16.97
FCF yield (avg)%
17.60
16.92
15.24
12.91
14.76
15.68
16.92
14.24
15.66
16.12
26.88
15.68
15.67
66
19.29
FCF margin%
15.60
12.69
10.01
12.84
14.24
12.00
11.90
14.36
13.93
11.00
20.27
12.00
12.77
18
1.661
FCF / Net incomex
0.470
0.500
0.531
0.538
0.562
0.483
0.467
0.470
0.457
0.482
0.726
0.470
0.483
78
29.58
ROIC%
29.83
27.36
28.94
28.42
29.53
27.55
27.74
29.16
28.26
25.29
2.52
27.74
28.34
10
3.09
Return on equity%
18.74
20.16
18.90
16.46
13.76
12.32
10.89
12.55
13.24
15.65
17.32
12.55
14.70
67
21.95
Return on assets%
23.63
22.95
21.76
19.55
19.69
17.61
19.83
22.07
23.03
23.58
6.32
22.07
21.91
9
2,552
EPS₩
892.34
798.41
713.66
683.67
714.57
719.62
720.85
758.64
731.60
789.07
2,733
2.00%
(0.21%)
—
16.04
EPS growth%
6.56
7.38
4.54
4.68
2.87
4.39
5.60
4.17
4.30
6.37
18.13
4.39
4.61
67
3,120
Bookvalue per sh₩
3,906
3,616
3,999
3,778
3,788
3,562
3,655
3,852
3,975
3,617
1,236
(0.92%)
0.48%
—
1,379
FCF per share₩
3,653
3,489
3,688
4,022
4,190
4,182
3,748
3,871
3,430
3,622
1,418
(2.87%)
(0.66%)
—
4,172
Dividend per sh₩
4,464
5,025
5,667
6,095
6,595
7,267
7,567
8,011
9,210
10,459
3,502
9.66%
10.36%
—
26.78
Div yield (avg)%
7.38
5.14
3.18
1.37
3.56
5.23
7.91
8.92
9.59
10.57
5.05
8.92
6.31
43
14.48
Payout ratio%
26.58
28.03
28.08
28.36
26.41
28.10
26.83
24.03
22.23
23.23
20.01
24.03
26.70
91
1.714
Shares (diluted)M
2.986
3.629
4.369
5.187
5.438
5.967
6.931
7.445
7.617
7.904
1.707
7.76%
11.48%
44
14.12
Buyback yield%
29.54
26.80
26.50
26.05
23.36
25.94
28.11
29.32
30.66
28.09
19.07
28.11
27.45
63
0.383
D/E ratiox
0.928
0.858
0.748
0.714
0.724
0.678
0.648
0.637
0.604
0.643
0.566
0.643
0.696
56
1.524
Enterprise value₩B
7.570
8.387
7.848
7.074
6.687
6.717
6.530
6.049
6.198
6.386
1.107
(0.92%)
(1.99%)
69
12.16
LT debt₩B
1.194
1.284
1.267
1.284
1.454
1.557
1.482
1.395
1.557
1.586
2.554
1.75%
2.99%
30
Revenue
₩12.17B
1.09%
1.00×
Cost of revenue
₩8.068B
1.19%
1.01×
Operating expenses
₩2.152B
1.07%
1.00×
Goodwill & intangibles
14.75%
Spread over hurdle
(6.45%)