20.10
Revenue₩B
20.45
21.06
21.81
22.05
22.04
21.91
22.46
22.48
23.02
22.99
22.14
0.85%
1.16%
45
23.49
Revenue growth%
26.34
24.75
23.74
23.93
23.80
21.23
20.56
17.74
15.98
15.64
23.67
17.74
22.48
65
18.33
Gross margin%
16.92
14.08
12.88
10.81
10.33
7.74
8.27
7.15
8.70
8.95
17.38
8.27
9.64
12
14.86
Operating margin%
19.24
21.45
18.96
21.69
21.56
19.23
16.98
19.86
22.24
24.12
25.06
19.86
20.65
55
20.97
Net margin%
25.46
26.98
27.22
29.75
32.29
31.06
29.11
31.77
30.55
30.45
27.42
30.55
30.10
29
12.91
P/E ratio (avg)x
25.34
26.24
26.37
27.37
31.08
30.28
30.60
31.36
33.26
31.49
35.22
31.36
30.44
82
16.68
EV/EBITx
22.72
25.33
29.48
34.24
39.51
44.04
46.11
50.43
54.21
60.06
8.899
50.43
41.77
47
19.88
FCF yield (avg)%
25.65
26.27
23.65
25.54
24.56
26.06
23.22
23.19
25.33
23.74
12.42
23.74
24.95
89
10.26
FCF margin%
30.58
28.49
27.70
30.33
27.50
27.20
28.03
26.37
29.30
26.51
2.85
27.20
27.87
58
0.445
FCF / Net incomex
1.170
1.252
1.150
1.265
1.226
1.160
1.233
1.133
1.109
1.236
0.236
1.160
1.198
33
24.14
ROIC%
21.51
21.01
19.52
21.51
18.55
19.82
21.42
18.92
18.28
19.07
26.92
19.07
19.67
42
27.48
Return on equity%
10.46
10.02
10.43
12.55
13.82
12.47
10.38
10.62
11.80
14.00
10.88
11.80
11.21
76
29.69
Return on assets%
8.78
7.87
5.81
5.65
7.30
5.65
3.18
1.31
0.40
2.44
29.76
2.44
5.65
37
59.95
EPS₩
219.48
232.66
223.94
215.45
209.75
230.23
220.95
228.87
217.63
223.46
61.82
1.27%
0.75%
—
10.82
EPS growth%
22.37
19.43
16.98
18.75
17.66
17.60
18.78
18.77
19.17
18.26
16.75
18.77
18.76
81
338.96
Bookvalue per sh₩
46.87
48.26
51.61
46.48
46.05
50.94
55.11
57.36
55.84
59.29
49.88
5.18%
2.83%
—
309.94
FCF per share₩
53.77
59.98
57.06
59.05
53.19
56.59
60.95
64.59
63.32
56.83
296.11
1.33%
0.68%
—
263.50
Dividend per sh₩
192.02
193.48
166.65
175.61
163.17
148.87
142.64
135.54
130.52
139.07
159.11
(3.15%)
(4.23%)
—
16.56
Div yield (avg)%
18.83
19.12
18.16
18.79
19.72
20.85
21.82
21.38
21.88
24.35
8.18
21.82
20.29
35
17.98
Payout ratio%
17.37
20.01
17.18
18.59
17.51
17.27
18.62
16.10
15.80
18.25
14.63
17.27
17.44
62
39.76
Shares (diluted)M
52.52
51.31
47.85
47.63
51.11
56.91
54.32
54.51
57.23
62.27
39.36
4.03%
3.08%
26
10.17
Buyback yield%
14.92
13.83
12.61
11.07
11.51
13.15
11.91
14.23
13.01
12.28
19.97
13.01
12.81
18
1.202
D/E ratiox
0.528
0.548
0.559
0.571
0.605
0.583
0.566
0.569
0.567
0.616
0.346
0.569
0.568
73
16.95
Enterprise value₩B
9.378
10.78
12.02
12.58
14.62
15.20
16.48
18.10
19.52
20.71
22.60
7.21%
8.24%
45
2.966
LT debt₩B
5.119
4.984
4.799
5.267
4.961
4.932
4.892
5.359
6.013
6.461
3.631
5.42%
1.97%
19
Revenue
₩22.99B
1.16%
1.00×
Cost of revenue
₩13.27B
1.17%
1.00×
Operating expenses
₩5.052B
1.04%
0.99×
Goodwill & intangibles
16.27%
Spread over hurdle
31.53%