2.070
Revenue₩B
2.583
2.733
2.893
3.159
3.473
3.674
3.944
4.307
4.645
5.049
2.116
7.77%
7.85%
18
7.40
Revenue growth%
25.09
26.47
29.34
27.10
27.29
25.53
26.81
25.16
26.53
25.42
29.50
25.53
26.50
71
11.43
Gross margin%
18.75
21.30
20.98
21.34
18.90
17.88
19.07
20.21
18.17
15.77
15.65
18.17
18.98
34
14.00
Operating margin%
7.30
5.90
6.97
8.95
11.59
8.91
7.22
9.98
11.41
10.14
29.84
9.98
8.93
40
14.06
Net margin%
27.02
29.43
26.88
26.95
28.99
27.02
24.45
21.92
24.07
24.04
22.20
24.07
26.92
55
9.224
P/E ratio (avg)x
15.03
17.12
16.56
16.38
17.16
16.33
17.78
19.12
17.53
16.53
17.63
17.53
16.84
91
25.10
EV/EBITx
19.41
19.90
21.18
21.18
20.11
17.67
18.10
18.36
18.59
16.98
27.83
18.10
19.00
17
5.47
FCF yield (avg)%
12.39
12.43
12.82
13.75
15.60
17.85
20.20
21.60
22.50
19.80
17.73
20.20
16.72
39
8.14
FCF margin%
3.68
0.72
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
22.91
0.40
0.40
8
1.703
FCF / Net incomex
1.250
1.274
1.301
1.308
1.267
1.439
1.434
1.634
1.797
1.762
0.247
1.634
1.371
20
9.30
ROIC%
18.66
20.80
18.89
20.85
22.36
21.35
24.12
21.38
18.45
20.15
10.22
21.35
20.83
65
10.19
Return on equity%
24.18
22.49
23.23
20.78
23.00
20.60
18.13
19.78
21.94
21.45
20.83
20.60
21.70
10
8.00
Return on assets%
4.20
7.08
5.08
2.55
0.40
2.78
4.55
5.19
2.52
3.97
21.93
3.97
4.09
14
57.05
EPS₩
74.38
80.47
91.59
89.52
87.70
99.39
98.25
106.78
122.97
130.51
61.23
8.28%
7.22%
—
9.70
EPS growth%
6.52
5.98
8.77
7.89
9.85
12.46
10.47
10.16
8.99
7.83
18.79
10.16
8.88
74
41.52
Bookvalue per sh₩
77.46
79.61
82.92
77.77
81.85
73.85
83.14
77.37
69.61
64.40
86.53
(4.68%)
(1.55%)
—
82.96
FCF per share₩
57.19
56.39
49.94
45.62
49.03
51.52
57.02
52.23
57.49
54.65
54.40
2.20%
0.47%
—
14.29
Dividend per sh₩
59.55
53.98
60.66
65.76
63.49
64.57
61.04
64.91
67.94
71.65
41.77
2.45%
2.99%
—
29.79
Div yield (avg)%
23.29
22.44
23.23
23.36
21.83
23.64
26.15
24.13
22.85
21.83
2.70
23.64
23.26
51
2.90
Payout ratio%
23.23
21.76
23.90
26.11
25.15
27.54
24.84
22.70
20.08
21.06
21.72
22.70
23.57
52
19.11
Shares (diluted)M
14.21
15.68
16.57
17.26
16.91
15.60
15.73
15.93
16.89
17.37
18.96
0.54%
0.94%
60
22.50
Buyback yield%
5.71
7.98
6.70
9.05
6.88
5.08
5.50
6.77
4.88
2.34
3.91
5.08
6.20
64
1.706
D/E ratiox
0.918
1.018
0.973
0.984
1.067
1.231
1.432
1.600
1.662
1.841
0.872
1.600
1.149
35
1.522
Enterprise value₩B
0.422
0.425
0.402
0.361
0.350
0.321
0.340
0.368
0.339
0.373
2.994
1.26%
(2.67%)
28
3.952
LT debt₩B
1.514
1.384
1.251
1.150
1.022
0.964
1.071
1.071
1.005
1.017
1.364
(0.10%)
(4.35%)
42
Revenue
₩5.049B
7.85%
1.00×
Cost of revenue
₩2.719B
7.87%
1.00×
Operating expenses
₩892.4M
7.37%
0.96×
Goodwill & intangibles
14.32%
Spread over hurdle
16.13%