1.249
Revenue₩B
2.959
3.131
3.423
3.676
3.948
4.315
4.700
5.091
5.615
6.087
1.386
9.04%
8.27%
56
23.18
Revenue growth%
23.80
24.94
24.93
22.83
24.84
26.22
27.09
27.27
29.65
27.66
20.74
27.27
25.58
35
6.80
Gross margin%
18.08
19.68
21.10
18.78
20.44
22.98
25.80
22.95
22.20
22.29
11.28
22.95
21.65
29
6.52
Operating margin%
13.51
11.63
9.16
8.76
7.64
9.83
10.59
12.64
14.41
14.10
20.12
12.64
11.11
67
6.17
Net margin%
26.86
26.43
25.80
27.85
28.58
28.21
26.39
28.33
29.64
29.60
13.69
28.33
28.03
41
37.45
P/E ratio (avg)x
34.61
38.74
37.61
39.83
41.01
39.44
42.48
42.99
42.86
42.75
35.16
42.75
40.42
69
9.524
EV/EBITx
4.397
4.560
4.267
3.999
3.548
3.628
3.410
3.010
2.925
3.066
6.511
3.066
3.588
23
8.72
FCF yield (avg)%
11.99
9.40
9.01
9.85
8.77
7.64
8.25
8.26
8.50
6.96
14.69
8.25
8.64
35
7.06
FCF margin%
12.36
12.12
12.64
10.52
11.73
13.04
11.00
8.71
6.84
9.53
13.90
9.53
11.37
14
0.935
FCF / Net incomex
1.229
1.285
1.236
1.159
1.337
1.441
1.559
1.578
1.502
1.566
1.170
1.559
1.389
87
2.63
ROIC%
15.79
16.55
15.39
14.73
17.24
14.71
17.28
19.35
20.38
21.80
11.58
19.35
16.90
20
5.93
Return on equity%
28.15
27.03
28.33
26.45
28.98
29.36
30.67
32.06
34.41
36.11
4.00
32.06
29.17
36
10.66
Return on assets%
24.35
26.29
28.55
30.11
27.13
28.73
29.74
28.04
26.34
26.65
10.31
28.04
27.58
57
17.22
EPS₩
68.80
80.54
83.40
79.98
84.73
84.96
92.50
109.33
129.73
129.01
18.21
8.77%
6.86%
—
6.26
EPS growth%
3.09
4.95
3.76
1.78
1.99
0.40
0.40
0.40
1.64
2.46
16.06
0.40
1.89
49
106.04
Bookvalue per sh₩
22.07
21.96
22.44
24.05
26.03
24.89
25.37
22.36
24.51
24.14
105.23
(1.49%)
1.58%
—
40.05
FCF per share₩
88.34
76.82
79.89
82.61
76.22
75.69
73.59
65.21
61.71
53.98
85.55
(6.67%)
(4.62%)
—
83.31
Dividend per sh₩
90.62
96.65
101.54
92.31
90.02
101.55
115.08
123.27
123.54
133.45
20.17
8.19%
3.46%
—
21.74
Div yield (avg)%
2.30
2.46
1.51
3.20
5.83
7.78
5.77
3.50
3.52
4.74
11.03
4.74
3.51
50
17.12
Payout ratio%
6.72
7.47
7.34
7.74
10.63
11.94
9.62
10.14
8.24
10.04
25.71
10.04
8.93
68
27.20
Shares (diluted)M
20.61
23.02
22.17
21.07
21.67
21.34
20.63
19.89
20.20
19.24
27.89
(2.35%)
(0.66%)
39
9.22
Buyback yield%
11.05
10.36
9.71
9.30
8.98
7.84
4.92
2.24
0.40
0.40
9.38
2.24
8.41
29
1.515
D/E ratiox
0.942
0.911
0.837
0.778
0.865
0.767
0.803
0.826
0.789
0.794
1.125
0.794
0.815
62
3.935
Enterprise value₩B
5.318
5.945
6.622
6.226
6.240
7.123
7.821
8.787
10.03
9.479
1.894
8.72%
7.19%
37
4.768
LT debt₩B
0.897
0.838
0.821
0.889
0.896
1.008
1.049
1.018
1.031
1.023
5.253
2.69%
1.97%
93
Revenue
₩6.087B
8.27%
1.00×
Cost of revenue
₩3.636B
7.97%
0.97×
Operating expenses
₩1.525B
8.96%
1.07×
Spread over hurdle
17.36%