1.281
Revenue₩B
6.710
7.048
7.342
7.628
8.013
8.158
8.281
8.552
8.714
9.140
1.425
2.67%
3.53%
86
5.12
Revenue growth%
27.31
29.29
32.24
31.44
33.97
31.48
28.81
29.20
30.26
27.33
22.44
29.20
29.78
90
28.57
Gross margin%
12.24
10.70
11.91
13.15
15.11
16.49
14.19
11.70
12.84
13.83
18.55
13.83
12.99
25
9.36
Operating margin%
8.96
6.33
9.18
8.68
9.95
11.24
10.97
9.96
12.26
10.43
6.64
10.97
9.96
68
11.77
Net margin%
17.40
14.42
11.95
13.58
13.01
10.69
10.38
10.72
9.19
8.64
26.18
10.38
11.34
55
21.57
P/E ratio (avg)x
7.163
7.901
8.802
9.689
10.24
9.577
9.147
9.054
9.190
9.222
15.60
9.190
9.168
92
23.95
EV/EBITx
36.40
40.41
47.08
52.20
50.93
60.66
62.34
68.84
68.62
79.59
31.11
68.62
56.43
54
23.06
FCF yield (avg)%
8.37
8.09
5.84
7.14
7.17
4.73
4.73
1.98
1.27
0.40
9.82
1.98
5.29
66
29.39
FCF margin%
22.85
20.01
21.94
20.86
22.20
21.19
23.08
23.45
26.26
28.26
10.11
23.45
22.52
60
1.624
FCF / Net incomex
0.951
1.067
1.114
1.199
1.185
1.203
1.251
1.373
1.463
1.641
0.790
1.373
1.201
34
21.70
ROIC%
24.02
24.09
24.23
22.47
24.28
22.37
23.57
25.94
27.14
28.62
17.58
25.94
24.16
18
28.69
Return on equity%
12.17
11.58
8.92
11.80
12.36
13.97
15.35
15.65
13.73
12.11
23.63
13.97
12.27
8
20.82
Return on assets%
0.40
0.86
0.98
0.40
0.40
2.26
2.30
0.63
0.40
0.40
2.07
0.63
0.52
30
197.59
EPS₩
178.02
164.26
182.17
195.50
213.08
227.08
233.02
252.10
236.15
261.19
206.99
4.16%
4.80%
—
14.29
EPS growth%
19.09
18.67
18.05
20.11
19.92
19.47
20.15
20.52
18.59
15.89
26.66
19.47
19.28
86
192.89
Bookvalue per sh₩
46.36
42.33
46.08
42.39
41.64
41.75
46.58
52.24
53.53
57.17
188.72
6.54%
2.40%
—
172.99
FCF per share₩
81.97
77.74
76.40
77.25
78.98
86.42
82.56
80.94
90.25
95.83
120.52
3.94%
0.41%
—
106.47
Dividend per sh₩
308.71
330.83
346.75
375.58
436.46
414.69
451.72
521.34
593.56
675.13
103.02
9.12%
8.66%
—
13.63
Div yield (avg)%
9.36
10.67
12.80
15.63
18.48
21.41
19.15
16.78
16.82
19.74
9.08
19.15
16.80
14
7.81
Payout ratio%
9.54
8.01
6.58
6.23
5.44
4.24
1.53
1.48
1.72
1.28
21.63
1.53
4.84
68
19.40
Shares (diluted)M
22.95
21.87
22.22
24.23
22.49
21.19
24.27
22.42
23.36
26.83
19.13
3.59%
2.28%
40
7.35
Buyback yield%
11.28
13.28
11.34
12.13
11.79
12.83
15.73
13.82
11.82
12.01
26.79
12.83
12.07
27
1.484
D/E ratiox
1.537
1.571
1.761
1.725
1.717
1.812
1.966
1.754
1.852
1.972
1.755
1.852
1.757
40
3.574
Enterprise value₩B
3.063
3.216
3.175
3.543
3.618
3.869
3.905
3.626
3.666
3.325
0.731
(1.67%)
0.17%
72
4.167
LT debt₩B
6.914
6.505
5.741
6.176
5.569
6.187
6.355
7.069
6.692
6.758
5.394
3.95%
0.28%
22
Revenue
₩9.140B
3.53%
1.00×
Cost of revenue
₩6.398B
3.53%
1.00×
Operating expenses
₩1.833B
3.10%
0.96×
Spread over hurdle
(5.43%)