3.889
Revenue₩B
13.43
13.75
14.52
15.20
15.70
16.49
16.85
17.27
18.08
18.60
4.311
3.45%
3.81%
53
28.64
Revenue growth%
24.49
26.17
24.05
22.20
20.28
20.30
21.64
24.28
23.98
26.95
11.58
23.98
24.01
35
19.32
Gross margin%
11.63
10.71
7.86
9.09
10.87
13.14
14.82
15.18
12.30
14.30
17.45
14.30
11.97
8
20.08
Operating margin%
0.40
2.72
1.44
0.40
0.40
1.25
0.78
0.72
2.82
4.00
11.14
1.25
1.01
10
7.84
Net margin%
27.48
25.44
24.25
25.73
23.05
25.63
27.35
26.99
26.52
26.72
20.27
26.72
26.12
32
22.90
P/E ratio (avg)x
17.73
19.03
16.98
16.41
17.48
16.00
16.17
16.62
15.22
15.71
16.22
16.00
16.52
34
26.94
EV/EBITx
13.95
15.11
14.29
14.16
12.98
11.42
12.35
12.66
12.51
11.72
24.45
12.35
12.82
46
27.89
FCF yield (avg)%
19.49
22.13
24.98
23.76
24.76
25.45
24.04
23.02
21.28
21.54
2.55
23.02
23.39
72
26.40
FCF margin%
15.85
17.08
17.97
18.20
15.44
17.14
19.91
18.31
20.52
22.25
21.48
19.91
18.08
44
0.117
FCF / Net incomex
1.371
1.281
1.351
1.311
1.223
1.277
1.372
1.356
1.528
1.427
0.297
1.372
1.353
19
4.23
ROIC%
30.68
33.29
35.15
37.77
40.67
40.07
41.45
41.96
42.46
44.19
24.04
41.96
40.37
20
11.58
Return on equity%
18.40
20.83
18.92
18.62
17.78
17.31
15.43
15.82
14.05
13.92
2.73
15.43
17.55
21
24.08
Return on assets%
19.20
19.33
20.43
21.99
24.60
21.75
21.37
24.07
22.96
25.44
17.24
22.96
21.87
44
419.70
EPS₩
576.25
546.05
573.03
559.23
526.72
608.90
595.55
593.84
634.39
719.47
436.18
6.44%
3.07%
—
24.30
EPS growth%
13.85
12.76
13.04
12.02
11.65
10.17
8.27
9.83
8.41
10.38
7.54
9.83
11.01
48
355.95
Bookvalue per sh₩
591.96
575.06
603.33
640.22
689.13
642.61
574.72
592.27
610.18
665.10
387.36
(0.71%)
0.73%
—
258.48
FCF per share₩
235.83
268.72
271.99
280.04
284.05
297.57
345.89
330.45
356.73
372.93
450.94
5.60%
4.22%
—
539.59
Dividend per sh₩
350.83
339.79
337.58
329.07
322.94
330.98
315.89
323.13
356.21
331.93
618.41
0.55%
(1.85%)
—
3.81
Div yield (avg)%
1.23
4.00
6.23
8.21
8.33
9.98
10.56
12.33
14.19
14.26
3.78
12.33
9.15
60
15.44
Payout ratio%
18.74
19.43
20.79
18.99
20.58
21.15
18.43
17.22
19.63
18.10
10.16
18.43
19.21
80
9.898
Shares (diluted)M
16.94
20.08
22.57
26.29
30.35
30.96
33.00
33.67
40.29
46.76
10.17
9.03%
12.19%
10
20.71
Buyback yield%
24.67
25.76
25.01
22.42
25.17
25.65
24.57
22.60
23.37
26.27
27.53
24.57
24.84
63
0.769
D/E ratiox
0.670
0.669
0.725
0.809
0.837
0.952
1.062
1.155
1.331
1.346
1.628
1.155
0.894
50
7.548
Enterprise value₩B
10.24
10.72
10.93
12.34
13.86
15.13
17.49
20.29
22.90
24.90
9.109
12.44%
9.27%
80
6.603
LT debt₩B
6.903
6.171
5.862
6.246
6.793
6.443
7.042
6.371
5.975
6.411
5.253
(1.15%)
(1.97%)
67
Revenue
₩18.60B
3.81%
1.00×
Cost of revenue
₩8.582B
4.15%
1.03×
Operating expenses
₩4.308B
3.96%
1.01×
Goodwill & intangibles
15.31%
Spread over hurdle
26.88%