1.051
Revenue₩B
1.245
1.359
1.428
1.545
1.670
1.765
1.842
1.979
2.147
2.333
1.073
6.92%
7.34%
9
12.17
Revenue growth%
9.32
9.82
9.54
8.21
5.66
7.27
7.46
7.19
5.00
3.69
28.42
7.19
7.37
48
11.17
Gross margin%
27.81
30.52
29.22
27.82
29.65
28.01
26.72
24.39
22.24
24.52
6.00
24.52
27.82
57
8.65
Operating margin%
29.20
27.68
30.17
30.21
28.58
26.78
28.08
29.60
27.41
28.30
20.49
28.08
28.44
18
5.25
Net margin%
12.21
13.94
13.47
12.58
10.17
8.67
6.62
3.92
2.07
4.77
27.42
4.77
9.42
6
22.02
P/E ratio (avg)x
19.00
21.91
21.48
20.70
21.92
25.20
28.39
31.70
35.27
37.12
22.26
31.70
23.56
76
16.73
EV/EBITx
14.03
13.57
13.72
12.55
13.22
14.29
12.70
14.04
15.58
16.70
12.09
14.29
13.88
54
4.42
FCF yield (avg)%
6.01
4.35
2.63
1.57
1.91
0.40
1.05
3.52
6.06
6.92
3.91
3.52
3.07
71
19.95
FCF margin%
30.44
30.90
33.55
36.37
33.90
36.17
37.48
40.17
42.87
42.26
5.78
40.17
36.27
7
0.522
FCF / Net incomex
1.164
1.353
1.377
1.541
1.788
1.828
2.066
2.364
2.447
2.354
0.832
2.354
1.808
55
23.04
ROIC%
20.61
19.27
17.43
15.57
14.81
12.27
11.40
14.36
11.71
8.74
18.39
11.71
14.59
51
19.74
Return on equity%
22.50
23.15
20.15
21.54
24.26
25.90
27.44
25.97
25.39
25.59
26.75
25.90
24.83
50
14.95
Return on assets%
26.92
29.53
27.80
27.24
25.85
28.74
26.38
27.18
28.11
31.09
6.52
28.11
27.52
92
27.02
EPS₩
10.34
11.30
11.11
11.29
11.36
10.88
9.75
10.76
10.67
10.76
28.49
(1.08%)
0.39%
—
3.45
EPS growth%
4.29
7.02
7.88
7.06
9.90
9.86
11.71
11.28
9.35
7.56
21.26
9.86
8.61
62
11.74
Bookvalue per sh₩
23.57
26.63
27.85
31.15
32.30
30.57
34.34
36.61
35.75
33.17
21.66
0.53%
4.89%
—
7.51
FCF per share₩
20.52
19.32
19.63
18.89
17.93
18.52
17.06
15.57
14.76
13.99
12.32
(4.85%)
(3.45%)
—
25.68
Dividend per sh₩
32.38
37.96
40.70
38.12
41.91
48.54
55.84
63.46
61.64
71.12
13.67
11.15%
8.81%
—
5.53
Div yield (avg)%
21.04
19.29
16.79
19.23
19.02
21.92
21.13
18.49
16.91
14.33
11.30
18.49
19.13
76
16.51
Payout ratio%
22.75
20.97
18.07
18.08
15.81
17.67
16.51
16.33
15.28
14.31
26.79
16.33
17.09
29
26.57
Shares (diluted)M
22.21
20.63
19.56
21.10
21.54
19.26
16.90
15.35
13.55
14.69
27.30
(7.36%)
(5.43%)
42
20.60
Buyback yield%
30.29
29.69
30.23
28.16
26.29
28.05
26.01
27.23
26.29
28.99
16.22
27.23
28.10
63
0.327
D/E ratiox
1.770
1.729
1.978
2.064
2.454
2.733
2.793
3.311
3.823
4.074
1.431
3.311
2.593
36
1.457
Enterprise value₩B
0.707
0.757
0.852
0.917
0.837
0.895
0.839
0.854
0.818
0.826
1.847
(0.28%)
0.64%
38
1.703
LT debt₩B
0.423
0.427
0.449
0.507
0.598
0.640
0.710
0.817
0.970
1.118
1.236
13.33%
10.28%
58
Revenue
₩2.333B
7.34%
1.00×
Cost of revenue
₩1.633B
7.34%
1.00×
Operating expenses
₩262.5M
6.79%
0.95×
Spread over hurdle
(1.77%)