3.164
Revenue₩B
6.240
6.164
6.102
6.179
6.151
6.355
6.366
6.267
6.353
6.404
3.516
0.81%
0.41%
84
28.01
Revenue growth%
2.08
3.51
2.38
3.59
5.04
3.95
3.03
4.48
2.90
3.14
23.15
3.14
3.33
73
7.80
Gross margin%
14.41
15.86
13.30
13.69
14.64
16.95
15.14
17.91
14.95
12.68
18.37
15.14
14.79
14
29.44
Operating margin%
16.58
18.22
17.77
19.09
20.29
22.34
22.16
22.14
22.62
20.37
5.95
22.16
20.33
60
26.44
Net margin%
10.21
7.69
5.68
3.56
1.39
0.40
0.48
0.40
2.60
4.90
16.43
0.48
3.08
55
12.07
P/E ratio (avg)x
13.64
14.85
15.31
15.56
17.37
17.72
17.14
18.75
17.26
17.04
21.32
17.26
17.09
11
12.13
EV/EBITx
21.92
23.77
24.02
26.31
26.55
24.41
27.23
28.33
26.62
27.30
14.38
27.23
26.43
43
27.86
FCF yield (avg)%
13.69
10.77
11.54
10.34
12.32
9.69
12.35
14.96
15.16
14.01
9.81
14.01
12.34
51
15.85
FCF margin%
9.50
7.27
9.60
7.77
8.04
9.67
12.02
14.76
14.54
15.02
13.05
14.54
9.64
61
0.746
FCF / Net incomex
2.848
3.383
3.960
4.362
4.757
5.630
5.906
6.627
7.434
8.722
0.927
6.627
5.194
31
17.50
ROIC%
23.47
22.03
21.76
21.83
22.45
24.63
25.97
24.49
24.28
21.37
7.04
24.49
22.96
40
13.65
Return on equity%
20.42
18.53
16.67
17.13
18.47
19.58
16.72
15.57
13.40
12.44
27.61
15.57
16.92
12
4.43
Return on assets%
18.24
15.85
14.01
11.37
9.67
7.01
7.48
8.22
5.59
3.36
28.80
7.01
8.95
92
14.79
EPS₩
119.10
118.85
124.45
130.67
126.01
145.90
158.46
160.85
174.29
181.86
15.17
7.61%
4.46%
—
26.76
EPS growth%
31.03
31.65
31.11
29.11
27.68
29.71
31.73
30.67
27.86
25.81
20.60
29.71
30.19
54
66.33
Bookvalue per sh₩
97.40
96.98
112.88
125.77
142.30
159.50
154.73
154.62
156.44
153.98
87.73
1.59%
4.91%
—
60.55
FCF per share₩
59.15
57.68
53.40
50.12
51.03
45.52
40.97
44.62
48.95
49.78
72.35
(0.49%)
(0.85%)
—
68.88
Dividend per sh₩
70.73
64.93
61.65
70.81
68.36
69.59
70.91
66.98
75.35
70.94
34.17
0.74%
0.10%
—
7.36
Div yield (avg)%
12.51
14.12
16.90
14.32
14.35
16.70
19.63
16.88
15.83
13.01
18.83
16.70
15.09
68
7.42
Payout ratio%
4.70
3.64
4.26
1.99
1.40
0.40
2.17
0.50
0.40
0.40
8.74
0.40
1.70
22
47.02
Shares (diluted)M
46.65
45.74
51.29
50.87
53.60
59.27
60.19
59.53
58.02
59.01
45.88
1.94%
2.06%
43
19.95
Buyback yield%
4.20
6.85
9.13
7.19
5.35
4.59
6.58
6.15
7.72
5.53
18.34
6.15
6.37
90
0.431
D/E ratiox
1.968
2.243
2.537
2.658
2.621
2.876
2.679
2.457
2.528
2.288
1.686
2.528
2.533
44
5.411
Enterprise value₩B
10.01
10.50
12.70
14.72
14.68
16.35
19.27
22.14
26.88
26.90
4.088
12.87%
10.38%
92
0.597
LT debt₩B
5.517
5.139
5.439
5.468
5.969
6.298
7.147
6.702
7.036
7.435
5.454
4.49%
3.83%
66
Revenue
₩6.404B
0.41%
1.00×
Cost of revenue
₩3.569B
0.55%
1.01×
Operating expenses
₩686.8M
0.19%
0.98×
Goodwill & intangibles
14.85%
Spread over hurdle
16.40%