40.62
Revenue₩B
41.07
42.83
44.85
45.90
47.84
48.88
49.46
51.35
51.61
51.99
44.44
1.68%
2.53%
17
22.35
Revenue growth%
13.58
14.96
16.50
15.14
12.58
14.66
12.24
12.57
10.53
8.06
17.12
12.24
13.08
48
17.00
Gross margin%
7.21
5.09
7.13
7.68
7.28
5.98
6.60
6.10
7.36
8.29
22.92
6.60
7.17
84
20.84
Operating margin%
9.11
7.26
6.51
4.71
6.69
6.87
5.19
7.97
9.88
10.05
29.67
7.97
7.06
69
28.31
Net margin%
11.51
11.10
9.79
12.69
12.91
11.40
10.72
10.56
13.29
10.44
16.40
10.72
11.25
44
25.21
P/E ratio (avg)x
29.71
26.93
24.77
22.54
23.66
23.26
24.05
22.51
24.83
26.56
37.07
24.05
24.41
6
19.27
EV/EBITx
33.84
32.70
35.97
41.99
40.22
47.10
55.01
63.02
68.77
79.74
32.40
63.02
44.54
32
2.89
FCF yield (avg)%
8.96
8.83
5.94
7.84
10.14
10.39
13.37
11.19
12.21
14.97
6.59
12.21
10.27
93
6.79
FCF margin%
6.37
5.86
3.87
1.92
2.76
5.55
2.87
1.82
1.09
0.40
28.89
1.82
2.82
42
0.476
FCF / Net incomex
2.058
2.162
2.565
2.872
3.367
3.650
4.131
4.872
5.517
5.557
1.303
4.872
3.508
42
6.52
ROIC%
13.21
14.84
15.62
18.14
18.05
18.02
15.78
16.01
18.95
21.35
10.52
18.02
17.02
74
22.91
Return on equity%
7.78
10.61
12.90
15.47
18.35
19.76
18.41
19.46
21.97
24.64
5.85
19.76
18.38
94
22.50
Return on assets%
2.90
4.88
7.61
8.42
10.77
11.97
11.38
11.93
12.15
13.83
19.15
11.97
11.08
28
410.86
EPS₩
867.19
944.09
949.66
977.86
952.63
977.72
1,021
1,087
1,059
1,123
430.59
3.34%
3.40%
—
3.79
EPS growth%
12.30
14.10
16.84
19.14
20.79
22.17
21.92
24.35
23.34
21.85
26.11
22.17
21.32
5
440.54
Bookvalue per sh₩
763.62
791.97
692.83
635.73
601.71
622.70
593.72
531.08
544.90
500.93
929.11
(3.60%)
(4.80%)
—
717.00
FCF per share₩
623.65
747.39
813.77
819.04
806.36
833.80
846.64
1,004
1,095
1,239
820.70
8.98%
8.87%
—
1,023
Dividend per sh₩
1,207
1,140
1,124
1,250
1,195
1,325
1,261
1,319
1,414
1,419
164.14
3.49%
2.82%
—
13.93
Div yield (avg)%
21.90
24.02
24.10
21.82
24.39
21.64
21.72
20.52
17.94
19.15
9.24
20.52
21.77
47
8.26
Payout ratio%
13.84
15.33
13.79
14.80
12.70
14.85
16.47
16.29
17.26
16.63
11.48
16.47
15.09
53
23.27
Shares (diluted)M
31.01
34.14
36.04
41.90
40.64
38.35
40.68
37.90
41.38
43.45
24.14
1.35%
2.65%
67
13.66
Buyback yield%
13.19
14.77
12.51
10.43
8.44
9.52
9.09
7.99
5.27
5.51
9.64
7.99
9.31
80
1.668
D/E ratiox
0.809
0.870
0.912
0.851
0.984
1.079
1.100
1.093
1.193
1.319
0.849
1.100
1.032
83
28.63
Enterprise value₩B
4.403
5.030
5.609
5.555
5.992
5.907
6.032
6.424
7.112
7.033
1.897
3.26%
4.84%
68
37.41
LT debt₩B
25.99
27.43
29.14
26.67
24.07
25.76
23.01
22.86
23.18
23.98
9.721
(0.07%)
(1.73%)
24
Revenue
₩51.99B
2.53%
1.00×
Cost of revenue
₩24.76B
2.47%
0.99×
Operating expenses
₩11.76B
2.28%
0.98×
Goodwill & intangibles
15.95%
Spread over hurdle
42.17%