3.705
Revenue₩B
3.153
3.336
3.493
3.780
3.971
4.230
4.603
5.003
5.379
5.632
4.051
7.24%
6.47%
83
18.47
Revenue growth%
24.02
24.11
21.97
23.83
25.51
23.45
25.06
23.79
26.01
23.76
5.91
23.79
23.92
52
21.32
Gross margin%
31.43
28.71
31.01
30.74
30.88
32.14
32.22
32.22
31.96
28.99
29.33
32.14
31.22
52
2.74
Operating margin%
20.34
19.28
17.89
20.64
17.82
14.94
17.93
15.54
16.01
18.11
23.14
16.01
17.91
55
17.92
Net margin%
26.34
26.23
25.51
24.14
22.69
24.77
22.33
20.14
21.32
24.11
15.80
22.33
24.12
92
21.46
P/E ratio (avg)x
13.04
13.50
14.77
15.27
14.44
14.16
13.45
13.43
11.81
10.99
12.32
13.43
13.47
9
37.14
EV/EBITx
21.46
22.89
24.76
27.79
28.99
28.52
28.53
28.85
31.04
30.17
7.210
28.85
28.53
91
15.49
FCF yield (avg)%
5.19
6.89
4.77
3.26
0.67
0.40
0.40
2.77
3.60
2.39
11.87
2.39
3.02
19
11.45
FCF margin%
24.43
23.67
22.13
21.84
22.47
24.02
24.73
23.31
22.01
21.40
15.97
23.31
22.89
40
0.767
FCF / Net incomex
0.460
0.541
0.565
0.561
0.604
0.610
0.572
0.543
0.540
0.632
0.212
0.572
0.563
57
6.45
ROIC%
10.75
8.09
9.37
10.00
7.53
4.84
6.22
8.32
8.33
10.82
25.89
8.32
8.32
51
16.85
Return on equity%
10.50
12.09
9.49
8.57
7.62
6.97
7.63
4.68
7.44
4.45
15.28
6.97
7.62
15
26.43
Return on assets%
6.32
6.96
6.31
3.50
3.92
4.69
5.39
3.41
3.33
1.57
14.48
3.41
4.30
31
115.29
EPS₩
24.70
27.02
25.37
25.63
25.13
23.65
25.87
25.76
26.59
24.00
125.25
(0.91%)
(1.53%)
—
21.23
EPS growth%
19.36
19.84
20.66
23.29
22.53
24.00
21.54
20.16
18.95
17.60
29.90
20.16
20.41
22
33.91
Bookvalue per sh₩
28.57
25.81
26.72
26.69
23.85
23.26
21.74
23.19
20.73
18.36
98.74
(5.09%)
(3.91%)
—
161.30
FCF per share₩
96.33
86.63
77.28
76.73
66.38
57.96
56.38
52.35
45.68
42.35
122.87
(8.60%)
(7.88%)
—
59.17
Dividend per sh₩
51.58
59.13
67.17
76.47
69.82
71.64
79.38
80.31
80.34
88.31
122.54
4.81%
6.94%
—
14.50
Div yield (avg)%
8.31
9.04
9.91
7.53
9.37
7.51
9.29
11.29
8.59
7.57
18.20
8.59
8.82
90
3.39
Payout ratio%
18.85
20.28
20.00
22.27
23.94
25.23
24.70
22.98
22.03
22.00
16.55
22.98
22.15
44
21.17
Shares (diluted)M
31.09
36.21
35.07
41.79
41.14
40.58
47.65
52.30
54.97
54.21
21.45
5.68%
5.96%
12
3.43
Buyback yield%
28.52
26.34
25.74
24.01
24.99
26.86
29.42
28.98
29.32
27.66
9.03
28.98
27.26
87
1.198
D/E ratiox
1.199
1.338
1.544
1.511
1.618
1.877
1.839
1.896
2.171
2.421
0.552
1.896
1.728
41
4.804
Enterprise value₩B
1.019
1.008
0.899
0.873
0.904
0.870
0.779
0.782
0.848
0.892
5.055
(0.27%)
(0.42%)
68
4.236
LT debt₩B
1.323
1.478
1.501
1.695
1.779
1.987
2.225
2.614
2.584
2.648
2.091
8.28%
7.33%
57
Revenue
₩5.632B
6.47%
1.00×
Cost of revenue
₩3.483B
6.42%
0.99×
Operating expenses
₩1.080B
6.33%
0.99×
Goodwill & intangibles
15.06%
Spread over hurdle
(3.69%)