3.931
Revenue₩B
2.022
2.211
2.352
2.519
2.782
2.969
3.171
3.387
3.602
3.926
4.116
7.13%
7.55%
15
27.32
Revenue growth%
9.75
11.33
11.02
10.81
12.46
13.76
12.59
13.83
15.97
15.52
20.68
13.83
12.52
58
20.15
Gross margin%
14.66
15.00
14.51
11.66
10.46
11.00
9.20
6.69
7.13
6.11
25.24
7.13
10.73
89
16.38
Operating margin%
17.53
17.29
16.51
16.60
14.54
14.31
12.31
10.80
13.57
15.13
17.14
13.57
14.83
13
5.38
Net margin%
26.22
25.26
24.29
24.09
24.31
21.48
23.52
25.80
24.11
24.43
19.11
24.11
24.30
18
16.28
P/E ratio (avg)x
20.15
19.64
20.03
21.75
22.99
21.31
22.00
24.30
26.30
29.14
21.88
24.30
21.88
49
26.70
EV/EBITx
30.94
32.55
29.75
28.89
26.92
30.25
34.29
36.79
38.29
34.89
37.75
34.89
31.75
11
15.65
FCF yield (avg)%
9.65
11.68
10.18
10.79
10.03
9.86
12.11
10.56
9.74
12.58
5.50
10.56
10.37
23
9.90
FCF margin%
17.27
20.17
20.39
22.58
21.63
20.12
17.84
15.60
14.04
16.08
4.05
16.08
18.98
76
1.652
FCF / Net incomex
0.215
0.217
0.205
0.211
0.221
0.227
0.201
0.219
0.241
0.223
0.410
0.223
0.218
68
16.82
ROIC%
22.79
24.54
24.32
27.12
29.64
27.56
26.54
28.17
26.17
23.91
20.03
26.54
26.35
90
22.88
Return on equity%
7.98
8.73
7.43
6.78
6.31
9.00
10.42
7.48
7.93
7.34
24.91
7.93
7.70
37
14.22
Return on assets%
7.04
5.44
8.08
5.33
4.78
5.09
5.18
6.28
5.44
3.35
14.69
5.18
5.38
9
646.40
EPS₩
191.90
215.29
203.64
218.01
225.08
210.01
213.07
226.04
213.32
194.70
666.10
(2.86%)
(0.45%)
—
22.37
EPS growth%
27.92
26.84
28.05
27.09
25.53
23.54
23.10
23.24
23.03
20.14
6.94
23.10
24.54
17
426.24
Bookvalue per sh₩
334.64
353.39
395.69
457.86
465.51
445.52
502.32
538.34
545.30
522.05
301.02
2.32%
4.41%
—
459.48
FCF per share₩
108.42
122.24
120.52
123.61
134.91
153.33
163.76
168.09
171.21
169.09
210.33
4.62%
4.47%
—
532.21
Dividend per sh₩
518.79
506.09
561.33
623.24
603.83
580.41
562.92
544.15
599.39
695.16
648.69
2.86%
3.68%
—
29.70
Div yield (avg)%
12.79
13.62
15.46
12.76
12.23
11.53
10.66
13.46
15.10
14.40
21.28
13.46
13.13
80
6.50
Payout ratio%
13.22
14.43
14.21
16.67
14.40
16.47
14.10
12.04
13.58
14.86
13.69
14.10
14.31
44
5.848
Shares (diluted)M
9.065
9.251
9.615
10.84
11.79
11.68
11.51
13.16
14.71
16.16
5.901
6.51%
7.61%
7
9.75
Buyback yield%
14.68
15.03
13.47
15.07
15.30
16.60
13.91
16.06
18.29
21.26
27.67
16.60
15.18
39
0.738
D/E ratiox
1.124
1.020
0.939
0.879
0.840
0.739
0.776
0.727
0.706
0.695
0.374
0.727
0.808
52
0.823
Enterprise value₩B
4.844
4.468
4.968
5.705
5.671
6.462
5.916
6.358
6.837
6.406
1.743
2.47%
2.62%
94
0.660
LT debt₩B
4.232
4.091
4.379
4.342
4.234
4.932
5.655
6.046
6.343
6.686
3.146
9.57%
5.70%
60
Revenue
₩3.926B
7.55%
1.00×
Cost of revenue
₩1.730B
7.54%
1.00×
Operating expenses
₩825.2M
7.19%
0.97×
Goodwill & intangibles
18.12%
Return on capital
128.08%
Spread over hurdle
122.04%