2.604
Revenue₩B
14.84
15.49
16.13
16.80
17.21
18.05
18.08
18.21
18.35
18.81
2.887
1.79%
2.77%
47
25.59
Revenue growth%
21.54
24.49
22.66
20.65
21.01
21.74
23.26
23.38
23.98
21.66
28.62
23.26
22.20
27
18.18
Gross margin%
29.27
26.80
28.21
26.82
29.48
29.14
31.99
30.97
28.21
26.40
4.51
29.14
28.68
47
16.20
Operating margin%
25.25
26.02
24.48
24.51
22.49
19.98
17.06
14.62
14.86
17.34
15.81
17.06
21.24
74
21.89
Net margin%
21.04
22.27
19.88
22.25
21.62
21.04
18.66
18.73
16.17
16.89
15.48
18.66
20.46
48
8.305
P/E ratio (avg)x
43.78
51.70
59.96
65.38
71.27
76.73
81.81
87.16
86.48
88.52
22.89
86.48
74.00
17
9.330
EV/EBITx
33.44
35.90
36.77
39.68
39.44
39.54
45.50
51.98
50.70
58.93
9.969
50.70
39.61
94
17.83
FCF yield (avg)%
7.41
4.81
5.13
2.47
4.46
6.23
7.61
4.74
2.29
1.54
25.01
4.74
4.78
30
28.23
FCF margin%
20.24
21.38
24.13
23.84
22.32
22.82
25.06
27.27
28.94
30.62
23.22
27.27
23.99
18
0.116
FCF / Net incomex
1.445
1.513
1.690
1.885
1.889
2.042
1.974
2.032
1.797
1.688
1.616
1.974
1.841
53
6.21
ROIC%
11.30
8.37
5.79
3.36
6.16
4.82
2.17
3.09
4.97
7.72
20.43
4.82
5.38
22
23.97
Return on equity%
4.99
7.88
10.71
13.13
12.44
10.15
9.60
8.19
7.94
5.57
10.69
8.19
8.90
21
17.88
Return on assets%
31.61
34.51
36.38
37.00
36.24
34.76
36.08
35.56
34.78
34.66
18.06
34.78
35.17
14
551.90
EPS₩
1,666
1,960
2,065
2,421
2,573
2,578
2,902
3,293
3,521
4,197
581.11
10.28%
10.59%
—
15.75
EPS growth%
23.09
23.57
21.33
21.92
19.43
20.52
17.85
15.98
18.62
17.58
8.43
17.85
19.97
5
529.45
Bookvalue per sh₩
899.99
933.34
896.44
821.33
859.54
903.42
918.04
854.85
844.32
817.13
895.73
(1.01%)
(1.72%)
—
878.83
FCF per share₩
873.59
884.45
940.72
1,011
1,015
993.88
914.96
812.97
798.79
788.32
200.31
(4.92%)
(0.56%)
—
767.15
Dividend per sh₩
581.54
564.72
582.06
575.23
590.30
661.63
721.77
825.76
956.18
1,124
1,054
13.74%
8.13%
—
27.73
Div yield (avg)%
12.43
13.93
11.03
11.12
11.15
12.64
11.60
11.13
13.45
10.84
6.55
11.60
11.37
90
5.30
Payout ratio%
18.58
16.59
16.98
16.41
19.27
19.39
21.53
20.23
18.47
15.58
2.99
19.39
18.53
14
24.51
Shares (diluted)M
27.77
25.80
28.23
26.96
24.76
22.41
22.31
21.91
22.45
20.11
24.57
(4.08%)
(3.67%)
71
18.80
Buyback yield%
20.97
22.39
19.42
18.22
16.88
15.82
15.36
13.45
12.97
14.67
10.48
14.67
16.35
29
0.891
D/E ratiox
0.684
0.692
0.665
0.587
0.638
0.694
0.628
0.605
0.659
0.617
1.621
0.628
0.648
79
6.850
Enterprise value₩B
11.17
11.54
11.23
10.41
10.69
11.57
11.00
10.10
10.80
12.26
4.566
2.79%
0.56%
16
9.701
LT debt₩B
13.20
14.81
14.38
16.23
16.61
16.10
15.20
17.26
18.18
19.82
6.069
3.59%
4.16%
30
Revenue
₩18.81B
2.77%
1.00×
Cost of revenue
₩12.54B
2.98%
1.02×
Operating expenses
₩3.921B
2.60%
0.98×
Goodwill & intangibles
15.12%
Spread over hurdle
(3.42%)