3.783
Revenue₩B
4.161
4.318
4.427
4.569
4.804
4.899
5.063
5.308
5.463
5.763
4.072
3.71%
3.85%
83
2.52
Revenue growth%
8.69
8.53
6.44
4.88
6.87
8.53
6.06
5.05
5.16
4.76
16.63
5.16
6.25
90
28.00
Gross margin%
18.82
17.85
15.38
16.12
17.47
16.61
13.85
16.38
19.31
19.46
10.03
16.61
17.04
86
4.95
Operating margin%
21.58
18.85
20.74
17.81
16.17
15.23
17.70
17.45
17.16
15.99
12.10
17.16
17.58
35
2.67
Net margin%
15.24
13.28
11.99
12.63
10.08
12.03
10.88
13.12
12.18
12.07
27.83
12.07
12.13
38
25.02
P/E ratio (avg)x
12.62
11.28
11.32
10.79
11.40
10.50
9.908
10.24
10.33
10.18
37.29
10.24
10.65
74
17.81
EV/EBITx
30.86
36.38
41.25
47.93
57.73
66.20
75.84
82.28
85.98
90.63
18.94
82.28
61.96
87
21.16
FCF yield (avg)%
27.87
25.98
27.05
28.75
28.34
25.56
27.29
27.13
28.95
28.89
10.71
27.29
27.58
26
15.02
FCF margin%
9.99
9.36
11.68
10.24
12.11
13.16
11.46
10.50
11.34
8.81
14.59
11.34
10.92
91
1.584
FCF / Net incomex
1.226
1.337
1.221
1.289
1.165
1.028
1.052
1.028
1.101
1.034
1.455
1.034
1.133
54
3.17
ROIC%
31.51
33.76
33.87
34.02
31.47
32.44
35.01
32.68
34.22
33.09
22.42
33.09
33.43
39
3.94
Return on equity%
23.51
20.56
22.98
20.85
20.41
21.06
20.99
23.83
23.98
24.02
21.51
23.83
22.02
46
12.89
Return on assets%
22.86
22.44
24.55
23.43
22.14
20.38
17.91
20.75
21.53
24.06
3.48
20.75
22.29
31
35.06
EPS₩
64.25
62.83
63.17
61.92
58.05
66.02
67.07
73.25
67.45
64.57
36.81
2.15%
0.82%
—
15.19
EPS growth%
14.47
12.54
13.87
14.90
12.40
12.75
10.15
12.04
12.26
9.79
28.36
12.04
12.47
37
55.31
Bookvalue per sh₩
145.62
168.19
178.66
168.41
167.80
181.01
206.82
241.69
281.36
291.37
32.74
11.67%
7.64%
—
46.64
FCF per share₩
40.38
36.25
35.67
31.09
32.78
33.04
31.43
28.82
30.71
29.07
47.48
(2.38%)
(4.02%)
—
30.55
Dividend per sh₩
61.09
58.79
53.46
53.87
47.88
45.82
45.71
49.00
43.59
39.21
87.12
(3.92%)
(5.48%)
—
4.41
Div yield (avg)%
22.94
23.97
21.88
22.39
20.87
21.02
18.88
18.86
16.46
15.80
11.25
18.86
20.95
93
16.19
Payout ratio%
25.08
26.32
28.64
27.12
24.75
23.55
24.68
27.27
29.85
27.78
26.74
27.27
26.72
10
32.29
Shares (diluted)M
40.78
43.92
48.54
54.39
59.70
61.31
70.44
68.30
73.30
68.90
32.72
2.91%
6.87%
94
3.70
Buyback yield%
20.35
22.21
22.03
24.95
25.88
23.38
20.53
19.25
16.32
14.64
13.34
19.25
21.28
59
1.517
D/E ratiox
0.725
0.764
0.750
0.735
0.725
0.727
0.746
0.820
0.842
0.911
0.650
0.820
0.748
48
4.429
Enterprise value₩B
2.468
2.867
2.972
3.062
3.634
4.227
4.318
4.529
4.666
5.085
4.457
6.95%
9.28%
57
1.523
LT debt₩B
1.885
2.072
2.306
2.217
2.333
2.567
2.453
2.725
2.456
2.401
2.342
0.57%
1.60%
31
Revenue
₩5.763B
3.85%
1.00×
Cost of revenue
₩3.880B
4.13%
1.03×
Operating expenses
₩996.9M
3.55%
0.97×
Return on capital
150.20%
Spread over hurdle
142.87%