36.56
Revenue₩B
35.22
36.23
38.36
40.28
42.73
43.63
46.15
48.02
50.52
53.12
38.78
4.45%
4.88%
28
6.54
Revenue growth%
21.23
22.94
21.25
19.05
21.99
21.10
22.92
22.70
20.53
18.51
14.98
21.10
21.24
30
27.51
Gross margin%
17.56
18.28
18.26
17.37
19.48
20.93
19.86
22.06
22.02
22.44
10.80
22.02
19.67
81
29.50
Operating margin%
24.64
23.28
21.05
21.35
23.91
25.66
23.19
20.92
21.27
23.94
20.28
23.19
23.24
71
22.50
Net margin%
19.78
18.06
19.10
18.19
20.48
17.80
16.69
15.02
14.04
15.87
13.18
15.87
17.93
51
14.82
P/E ratio (avg)x
4.785
4.542
4.637
4.263
4.423
4.762
4.988
4.831
5.194
5.392
32.24
4.988
4.774
57
6.547
EV/EBITx
54.65
64.12
64.25
67.78
77.93
85.84
93.58
96.51
97.32
93.27
8.089
93.58
81.88
38
28.84
FCF yield (avg)%
27.09
26.81
28.22
25.66
23.69
22.78
22.01
23.72
25.70
27.86
9.80
23.72
25.68
17
24.30
FCF margin%
5.91
7.58
9.82
9.70
12.52
12.42
11.78
9.46
6.62
3.74
21.57
9.46
9.58
94
0.133
FCF / Net incomex
1.178
1.094
1.101
0.961
0.955
0.854
0.772
0.756
0.655
0.686
1.749
0.756
0.905
95
25.36
ROIC%
12.65
11.10
10.23
12.44
10.03
7.17
7.45
7.07
9.91
12.91
18.61
7.45
10.13
86
26.90
Return on equity%
22.38
22.28
21.94
19.87
17.36
15.14
17.60
19.00
20.23
17.46
15.49
17.60
19.44
46
28.49
Return on assets%
10.42
9.94
8.67
9.86
8.72
8.08
10.63
9.11
11.56
12.16
14.53
10.63
9.90
6
2,988
EPS₩
1,339
1,332
1,476
1,639
1,569
1,669
1,676
1,867
2,110
2,452
3,267
9.35%
7.07%
—
6.02
EPS growth%
2.64
1.55
1.63
2.04
4.45
4.34
1.61
0.40
0.40
2.49
10.67
1.61
1.84
20
2,804
Bookvalue per sh₩
769.47
860.99
810.17
813.16
762.30
853.06
816.55
767.73
783.22
834.27
1,242
1.82%
0.40%
—
1,948
FCF per share₩
817.32
814.20
891.29
1,037
963.08
959.03
920.96
867.32
957.55
976.51
2,328
0.28%
2.49%
—
2,761
Dividend per sh₩
3,897
4,516
4,596
5,457
5,291
5,682
5,722
6,628
7,597
7,375
2,947
6.87%
7.75%
—
21.02
Div yield (avg)%
29.10
27.76
29.96
30.25
32.34
32.19
34.46
34.09
34.70
37.21
17.05
34.46
32.26
38
4.49
Payout ratio%
26.57
27.45
27.11
26.97
24.50
27.24
24.90
27.58
28.67
29.12
12.81
27.58
27.17
84
12.03
Shares (diluted)M
13.02
13.49
15.77
18.41
19.32
22.30
23.47
22.81
24.18
23.91
11.75
4.35%
6.36%
42
29.27
Buyback yield%
21.93
23.32
22.40
24.42
21.63
21.60
24.34
21.36
21.57
21.29
2.78
21.57
21.78
5
0.527
D/E ratiox
1.311
1.464
1.439
1.553
1.688
1.870
1.857
2.061
1.969
1.878
0.472
1.878
1.773
79
38.43
Enterprise value₩B
15.83
16.70
16.37
14.51
14.49
14.20
15.25
15.00
13.97
14.65
4.336
0.22%
(1.98%)
23
9.473
LT debt₩B
16.86
16.60
17.61
16.93
17.19
19.56
22.00
24.81
27.19
28.32
3.224
10.50%
4.97%
82
Revenue
₩53.12B
4.88%
1.00×
Cost of revenue
₩30.97B
5.24%
1.03×
Operating expenses
₩9.160B
4.05%
0.92×
Goodwill & intangibles
16.38%
Spread over hurdle
49.99%