65.30
Revenue₩B
36.24
39.22
42.44
45.08
49.56
54.89
59.68
64.08
69.00
75.41
69.55
8.76%
8.24%
76
10.22
Revenue growth%
30.10
30.81
31.17
32.21
32.01
29.33
32.12
30.46
29.79
32.54
11.89
30.46
30.99
14
16.81
Gross margin%
17.11
15.78
17.13
17.54
17.43
19.33
16.37
15.20
15.68
13.38
28.89
15.68
16.74
22
9.16
Operating margin%
12.00
11.74
13.93
13.49
11.94
12.91
14.55
12.15
9.81
10.17
16.96
12.15
12.08
21
6.06
Net margin%
11.81
14.49
16.63
16.15
17.31
18.89
21.44
22.57
22.13
24.32
24.62
22.13
18.10
12
29.31
P/E ratio (avg)x
22.83
20.80
20.93
20.42
19.89
18.86
20.02
22.21
22.84
25.38
25.84
22.21
20.86
63
31.88
EV/EBITx
21.34
22.84
22.05
22.16
21.02
21.82
21.43
23.65
26.28
27.03
33.78
23.65
22.10
45
12.94
FCF yield (avg)%
22.79
23.45
22.39
19.66
21.72
22.63
20.79
20.01
21.67
21.32
21.91
21.32
21.70
86
26.94
FCF margin%
6.30
4.63
6.75
9.07
6.50
7.87
6.68
4.00
4.14
6.48
20.53
6.48
6.49
87
0.674
FCF / Net incomex
1.272
1.194
1.182
1.223
1.246
1.261
1.190
1.178
1.287
1.386
0.751
1.261
1.234
52
25.21
ROIC%
29.73
31.10
29.30
29.95
29.38
27.23
25.22
27.47
29.09
28.79
2.58
27.47
29.19
15
27.99
Return on equity%
6.04
8.35
6.79
8.37
9.56
11.29
13.41
13.26
11.98
12.98
6.88
12.98
10.43
77
14.67
Return on assets%
0.40
3.25
1.76
4.21
7.05
6.09
4.73
3.71
5.94
8.33
9.96
5.94
4.47
15
184.35
EPS₩
690.70
741.15
729.29
802.46
856.03
869.82
843.83
878.56
921.82
939.34
204.45
1.87%
4.24%
—
26.03
EPS growth%
28.98
27.47
27.95
28.72
27.12
27.63
30.16
27.96
30.68
30.00
3.00
30.00
28.34
74
604.94
Bookvalue per sh₩
186.77
178.98
159.54
155.54
140.18
134.23
121.16
110.86
120.55
108.58
193.37
(4.98%)
(6.43%)
—
396.78
FCF per share₩
461.86
427.23
423.01
435.66
423.04
433.98
451.76
475.43
457.22
407.61
864.39
(0.74%)
(1.95%)
—
716.30
Dividend per sh₩
317.38
353.06
347.32
371.80
402.63
431.42
489.15
462.24
432.62
469.81
282.86
3.13%
5.35%
—
13.27
Div yield (avg)%
6.65
5.54
6.59
5.85
7.12
9.80
10.05
11.31
8.78
9.14
11.70
9.80
7.95
10
5.60
Payout ratio%
2.09
5.06
2.47
4.52
1.73
1.54
4.14
5.70
4.41
6.35
18.54
4.41
4.27
58
24.37
Shares (diluted)M
23.70
24.77
22.32
20.43
19.20
17.25
18.58
17.49
16.58
16.18
23.57
(3.37%)
(4.21%)
21
15.64
Buyback yield%
18.89
21.24
18.59
21.04
19.90
22.62
23.88
26.17
28.16
29.90
28.95
26.17
21.93
94
0.374
D/E ratiox
0.664
0.710
0.710
0.747
0.710
0.666
0.615
0.611
0.636
0.664
0.437
0.636
0.665
81
56.74
Enterprise value₩B
46.75
47.73
52.99
56.90
56.74
61.04
65.71
65.48
63.18
60.69
3.129
1.35%
2.46%
75
29.37
LT debt₩B
56.90
51.81
50.77
51.62
57.04
55.07
50.93
57.01
63.52
64.70
32.70
2.55%
1.72%
94
Revenue
₩75.41B
8.24%
1.00×
Cost of revenue
₩50.98B
8.55%
1.03×
Operating expenses
₩15.81B
7.46%
0.93×
Spread over hurdle
(5.30%)