0.362
Revenue₩B
2.956
3.007
3.200
3.357
3.523
3.688
3.773
3.993
4.248
4.418
0.374
4.63%
4.46%
73
19.24
Revenue growth%
31.36
30.22
30.91
32.21
34.36
36.31
33.33
33.02
31.24
29.81
12.91
33.02
31.79
73
7.49
Gross margin%
10.08
13.01
14.49
16.60
18.11
19.99
17.61
18.97
20.49
19.33
29.13
19.33
17.86
61
21.67
Operating margin%
23.04
25.39
25.96
23.07
21.64
22.86
25.34
24.66
23.61
25.66
11.88
24.66
24.14
33
17.83
Net margin%
26.78
24.76
26.10
24.68
22.99
20.68
20.54
19.28
17.39
17.83
15.46
19.28
21.84
11
15.47
P/E ratio (avg)x
11.91
11.54
13.17
15.28
16.98
17.89
19.84
19.65
19.94
22.67
24.49
19.84
17.43
91
12.01
EV/EBITx
16.00
16.13
19.11
22.06
23.36
23.77
28.19
27.55
30.74
29.71
19.09
28.19
23.56
87
10.26
FCF yield (avg)%
4.56
5.57
7.80
5.27
7.60
5.05
5.16
6.03
7.97
6.29
7.71
6.03
5.80
56
26.89
FCF margin%
11.13
12.56
11.89
12.09
13.82
13.73
13.31
14.24
14.83
13.29
16.18
13.73
13.30
93
1.504
FCF / Net incomex
0.688
0.760
0.839
0.948
0.934
0.934
0.958
1.080
1.260
1.463
1.168
1.080
0.941
73
10.98
ROIC%
17.35
16.65
18.07
19.00
21.61
21.73
21.70
22.28
21.86
23.30
19.46
21.86
21.65
92
27.34
Return on equity%
30.51
29.93
32.53
33.57
34.27
34.59
34.98
35.02
33.92
35.86
8.82
34.98
34.10
77
24.55
Return on assets%
5.29
2.58
1.42
3.93
2.47
3.62
3.22
4.04
1.51
0.40
5.33
3.22
2.90
70
103.33
EPS₩
240.50
247.81
261.10
286.96
275.16
307.72
347.06
339.12
346.51
366.77
111.40
5.92%
3.27%
—
6.65
EPS growth%
3.67
0.99
0.40
0.40
1.71
4.53
4.08
5.90
6.92
8.12
8.18
5.90
3.87
8
53.25
Bookvalue per sh₩
314.14
299.47
318.69
343.26
405.02
432.61
509.38
536.85
608.30
661.09
183.76
10.30%
8.36%
—
265.43
FCF per share₩
253.68
254.37
270.73
263.13
286.17
329.16
369.86
387.55
467.83
512.11
142.99
12.34%
8.47%
—
102.19
Dividend per sh₩
93.41
90.31
85.10
80.06
88.16
96.57
98.94
108.35
124.29
121.85
241.81
6.69%
2.14%
—
4.62
Div yield (avg)%
25.49
23.88
21.75
23.01
24.48
26.80
25.08
26.28
28.45
25.53
17.84
26.28
25.29
91
28.85
Payout ratio%
36.20
35.09
36.57
34.65
37.30
35.32
37.90
36.72
36.96
39.18
14.75
36.96
36.65
63
12.29
Shares (diluted)M
16.86
16.41
19.04
18.26
21.44
24.42
26.72
27.28
26.57
28.10
12.45
5.56%
6.91%
64
9.57
Buyback yield%
4.00
2.89
2.79
3.90
4.41
5.83
8.41
9.79
7.06
4.09
7.83
7.06
4.25
59
1.272
D/E ratiox
0.215
0.232
0.263
0.272
0.254
0.292
0.325
0.312
0.295
0.318
1.427
0.312
0.282
70
3.772
Enterprise value₩B
1.105
1.067
1.107
1.004
1.025
1.029
1.133
1.041
1.122
1.067
2.770
0.79%
(1.04%)
63
2.645
LT debt₩B
1.739
1.639
1.521
1.596
1.558
1.476
1.314
1.324
1.364
1.337
3.729
(3.01%)
(2.96%)
52
Revenue
₩4.418B
4.46%
1.00×
Cost of revenue
₩2.726B
4.50%
1.00×
Operating expenses
₩881.2M
3.92%
0.95×
Goodwill & intangibles
16.58%
Spread over hurdle
10.63%