6.797
Revenue₩B
5.955
5.979
6.052
6.189
6.212
6.306
6.436
6.644
6.810
6.800
7.476
1.82%
1.34%
24
3.78
Revenue growth%
7.19
6.64
7.50
6.21
8.97
7.70
4.96
2.82
3.28
1.47
12.74
3.28
6.43
63
16.03
Gross margin%
26.86
24.00
22.02
22.35
19.39
16.84
15.10
13.27
15.36
14.13
4.35
15.10
18.12
14
11.61
Operating margin%
15.56
13.09
12.50
9.59
9.32
9.19
6.40
7.41
9.82
8.71
10.57
8.71
9.46
62
18.68
Net margin%
15.23
16.55
19.34
17.38
14.42
16.13
17.96
18.34
17.41
17.05
14.29
17.41
17.21
58
12.40
P/E ratio (avg)x
33.87
37.89
39.37
47.40
53.20
61.26
62.03
64.28
76.72
81.45
7.194
64.28
57.23
61
15.04
EV/EBITx
26.97
24.07
23.64
24.64
25.77
24.09
22.28
21.62
21.58
18.81
36.89
21.62
23.85
66
22.80
FCF yield (avg)%
6.07
6.31
7.86
7.43
7.53
9.60
7.43
9.81
8.50
6.79
11.27
8.50
7.48
42
21.52
FCF margin%
21.38
22.48
20.37
22.87
20.14
20.67
18.05
15.07
12.08
11.42
12.98
15.07
20.26
91
1.443
FCF / Net incomex
0.875
0.854
0.827
0.953
0.946
0.897
0.984
1.041
0.977
1.001
1.750
0.984
0.949
89
15.35
ROIC%
7.94
8.63
9.89
10.46
11.64
9.41
8.09
6.84
6.36
4.81
4.32
6.84
8.36
71
9.17
Return on equity%
22.63
23.17
21.47
23.45
22.75
19.87
17.04
18.98
16.33
14.80
14.81
17.04
20.67
93
24.29
Return on assets%
12.46
9.92
7.52
6.89
4.73
5.56
4.59
4.25
1.32
2.44
22.90
4.25
5.14
23
274.61
EPS₩
571.73
587.66
623.90
648.79
638.98
717.29
704.73
654.83
641.32
638.49
303.20
(0.02%)
1.82%
—
27.96
EPS growth%
11.10
10.51
10.06
9.00
11.65
10.97
11.60
9.16
7.05
6.97
11.62
9.16
10.29
29
203.83
Bookvalue per sh₩
558.40
602.79
692.81
699.61
755.34
792.21
877.39
902.70
1,044
1,195
181.12
9.61%
8.91%
—
374.18
FCF per share₩
532.43
578.31
616.18
613.19
742.45
812.29
922.77
961.49
1,036
1,092
227.47
8.02%
7.86%
—
133.30
Dividend per sh₩
406.83
365.31
377.96
393.37
426.42
408.58
427.06
475.58
518.07
502.59
278.24
3.34%
2.75%
—
15.16
Div yield (avg)%
6.59
3.73
5.67
8.19
5.73
7.69
5.75
3.38
5.04
5.89
29.31
5.75
5.74
15
21.90
Payout ratio%
27.61
27.86
30.33
31.28
33.79
34.07
31.55
31.01
32.18
29.46
13.62
31.55
31.15
61
14.98
Shares (diluted)M
27.48
32.56
37.53
45.43
51.50
59.19
66.49
70.28
81.92
91.72
14.70
12.24%
14.74%
63
3.70
Buyback yield%
11.60
12.77
13.56
12.54
12.58
9.75
7.14
6.89
8.77
8.50
21.65
8.50
10.68
41
0.764
D/E ratiox
1.601
1.659
1.927
2.170
2.179
2.115
2.136
2.231
2.471
2.583
0.901
2.231
2.153
68
2.207
Enterprise value₩B
2.107
2.061
2.159
2.162
2.158
2.365
2.713
2.848
2.950
2.991
0.468
6.75%
3.75%
79
3.029
LT debt₩B
2.624
2.378
2.134
2.068
1.973
1.880
1.758
1.884
1.891
1.736
2.034
(2.53%)
(3.12%)
17
Revenue
₩6.800B
1.34%
1.00×
Cost of revenue
₩4.651B
1.46%
1.01×
Operating expenses
₩1.534B
1.07%
0.97×
Goodwill & intangibles
19.80%
Spread over hurdle
(4.79%)