4.220
Revenue₩B
2.803
2.989
3.291
3.643
3.908
4.277
4.682
5.059
5.361
5.870
4.412
8.47%
8.56%
94
7.57
Revenue growth%
2.52
2.20
1.20
2.86
2.95
2.81
3.25
0.90
0.40
0.40
10.77
0.90
2.36
23
12.40
Gross margin%
12.80
13.80
13.02
10.95
11.73
9.60
11.37
9.43
10.99
8.21
29.80
9.60
11.18
7
2.45
Operating margin%
6.87
5.97
6.94
8.94
7.39
9.58
8.82
10.11
9.32
7.93
29.85
9.32
8.38
45
14.48
Net margin%
30.07
29.07
30.68
30.02
29.29
29.59
27.55
29.86
32.39
30.45
28.78
29.86
29.94
77
14.49
P/E ratio (avg)x
37.94
35.44
37.36
35.78
35.64
34.53
31.45
32.94
36.10
33.42
27.75
33.42
35.54
72
10.65
EV/EBITx
13.96
14.67
14.28
17.02
18.18
20.50
22.61
24.26
26.17
26.70
17.10
24.26
19.34
22
25.21
FCF yield (avg)%
32.46
31.04
30.20
31.58
34.20
34.13
36.36
35.30
36.22
38.99
28.67
36.22
34.16
94
26.00
FCF margin%
22.99
23.49
24.01
22.47
23.60
25.38
23.66
23.64
24.88
27.65
25.69
24.88
23.65
18
0.789
FCF / Net incomex
1.415
1.652
1.951
2.366
2.558
2.719
2.957
3.527
4.114
4.915
1.754
3.527
2.638
87
13.55
ROIC%
21.35
23.21
20.88
19.02
20.33
18.23
18.44
20.72
22.56
22.30
10.20
20.72
20.80
86
2.99
Return on equity%
17.19
16.22
15.91
18.47
20.82
23.36
24.40
24.80
25.63
22.75
18.99
24.40
21.78
18
2.43
Return on assets%
9.94
7.48
8.34
7.94
4.95
7.42
8.49
5.88
3.81
5.07
11.22
5.88
7.45
26
129.19
EPS₩
154.54
164.11
165.00
181.89
189.85
172.02
158.81
164.03
146.04
161.68
133.77
(3.16%)
0.26%
—
15.89
EPS growth%
24.09
22.69
21.25
24.22
22.13
19.60
21.08
19.78
21.33
24.08
27.34
21.08
21.73
47
359.10
Bookvalue per sh₩
471.11
508.22
514.50
544.88
487.05
521.06
517.14
529.61
581.33
546.47
290.92
2.33%
1.52%
—
155.20
FCF per share₩
390.12
398.54
433.01
484.05
552.63
558.60
559.67
585.53
624.14
726.06
157.14
5.61%
6.69%
—
111.01
Dividend per sh₩
307.03
324.82
354.79
348.00
323.78
348.20
338.39
359.02
329.41
298.13
198.49
(1.64%)
(0.53%)
—
23.40
Div yield (avg)%
1.93
3.09
0.74
0.40
3.39
3.27
1.65
1.83
1.75
2.95
23.74
1.83
1.88
32
7.01
Payout ratio%
24.13
25.46
22.86
21.18
23.27
23.76
25.32
24.53
23.77
23.94
20.23
23.94
23.85
78
7.278
Shares (diluted)M
6.334
5.784
6.256
6.580
6.468
7.189
7.516
7.813
7.698
7.108
7.250
1.91%
0.25%
68
27.68
Buyback yield%
7.13
5.12
7.74
6.53
5.28
2.79
0.98
0.40
0.79
0.40
8.33
0.79
3.95
29
0.777
D/E ratiox
1.830
2.148
2.381
2.621
2.610
2.849
3.260
3.839
3.921
4.387
0.827
3.839
2.735
25
2.698
Enterprise value₩B
0.939
1.040
1.081
1.190
1.109
1.257
1.329
1.279
1.319
1.425
5.105
5.15%
5.15%
75
3.330
LT debt₩B
3.625
3.910
4.249
4.046
4.266
4.100
4.417
3.880
3.736
3.271
4.239
(5.17%)
(2.24%)
44
Revenue
₩5.870B
8.56%
1.00×
Cost of revenue
₩3.602B
8.60%
1.00×
Operating expenses
₩603.9M
9.08%
1.05×
Goodwill & intangibles
14.06%
Spread over hurdle
(0.22%)