5.518
Revenue₩B
15.17
16.01
16.74
18.11
19.64
20.64
21.79
22.99
23.89
25.96
5.969
5.73%
5.95%
30
15.65
Revenue growth%
10.33
13.09
14.79
14.61
16.06
18.74
20.86
23.36
22.10
23.26
28.76
22.10
17.40
60
27.22
Gross margin%
13.94
12.80
13.19
10.35
9.39
10.46
11.73
11.40
10.06
11.50
25.63
11.40
11.45
60
11.65
Operating margin%
6.29
3.86
2.34
0.50
3.17
5.76
3.90
2.01
0.89
0.40
22.28
2.01
2.75
45
26.09
Net margin%
2.75
1.30
2.79
5.09
6.40
5.82
7.14
8.10
7.49
9.92
10.14
7.49
6.11
48
35.99
P/E ratio (avg)x
18.65
19.89
21.65
23.51
23.19
20.46
21.17
20.31
21.20
21.68
10.34
21.17
21.18
56
18.25
EV/EBITx
13.70
13.07
14.09
15.53
16.33
16.57
17.52
17.37
17.15
17.45
7.272
17.37
16.45
76
20.06
FCF yield (avg)%
26.80
26.82
26.94
26.95
29.68
28.95
26.74
27.39
27.27
28.93
18.81
27.39
27.11
77
21.85
FCF margin%
14.29
12.41
10.67
13.15
14.80
12.78
14.96
16.28
18.16
19.74
10.69
16.28
14.54
35
0.199
FCF / Net incomex
0.420
0.457
0.496
0.510
0.578
0.571
0.675
0.720
0.795
0.863
0.267
0.720
0.574
25
6.25
ROIC%
33.84
35.81
33.32
32.41
32.17
33.15
33.95
34.08
32.76
30.42
4.54
33.15
33.24
39
3.60
Return on equity%
10.18
8.54
10.88
9.24
6.27
8.10
10.40
11.71
13.34
11.47
5.72
11.47
10.29
32
28.00
Return on assets%
31.23
30.97
31.12
33.50
33.26
31.61
34.46
36.20
34.43
35.46
9.88
34.46
33.38
84
1,374
EPS₩
1,033
995.57
971.02
989.68
969.41
960.43
918.54
910.98
904.05
1,007
1,474
0.77%
(0.72%)
—
26.69
EPS growth%
11.91
9.52
10.17
9.93
12.34
10.56
8.57
6.24
3.37
1.51
27.37
6.24
9.73
81
1,061
Bookvalue per sh₩
527.86
501.93
528.56
586.60
627.79
691.08
644.28
634.23
584.00
557.29
459.98
(2.35%)
0.41%
—
2,450
FCF per share₩
337.23
350.25
327.08
353.25
322.62
298.68
307.90
291.39
286.81
264.13
690.43
(3.92%)
(3.75%)
—
2,168
Dividend per sh₩
2,223
2,200
2,127
2,208
2,148
2,046
2,235
2,212
2,254
1,945
1,744
(1.97%)
(1.71%)
—
22.25
Div yield (avg)%
24.68
25.60
26.27
23.32
25.53
24.55
24.77
23.78
25.33
25.51
3.93
24.77
25.05
15
29.51
Payout ratio%
20.96
21.02
20.73
18.33
18.79
18.75
20.20
22.97
24.55
22.47
16.46
22.47
20.84
35
4.442
Shares (diluted)M
6.802
7.071
7.657
7.756
9.059
8.803
9.510
9.260
9.634
9.756
4.665
1.50%
4.15%
87
5.18
Buyback yield%
25.77
27.26
24.29
22.93
25.33
27.83
27.24
29.01
29.95
31.17
8.72
29.01
27.25
18
0.780
D/E ratiox
1.723
1.869
1.785
1.757
1.605
1.408
1.253
1.260
1.105
1.140
0.652
1.253
1.507
8
6.860
Enterprise value₩B
4.946
5.514
6.419
7.567
8.175
8.839
10.21
11.06
12.54
13.39
13.37
10.37%
11.03%
19
5.974
LT debt₩B
13.66
12.51
12.90
11.86
11.20
11.37
12.11
13.46
14.61
13.62
4.220
3.99%
0.70%
52
Revenue
₩25.96B
5.95%
1.00×
Cost of revenue
₩15.51B
5.73%
0.98×
Operating expenses
₩2.988B
7.62%
1.17×
Spread over hurdle
17.81%