3.981
Revenue₩B
7.432
7.774
8.088
8.637
9.363
10.12
10.60
11.29
12.28
12.98
4.145
6.75%
6.50%
13
19.19
Revenue growth%
5.29
7.24
4.57
6.26
6.20
3.41
1.79
1.99
4.21
3.09
25.65
3.09
4.39
31
17.23
Gross margin%
29.32
31.31
28.52
30.49
33.20
35.64
32.74
35.54
37.44
38.96
13.76
35.64
32.97
54
22.25
Operating margin%
3.50
1.10
3.30
2.24
4.81
3.26
1.81
1.45
0.40
2.48
24.16
1.81
2.36
52
18.89
Net margin%
12.62
12.12
13.40
14.06
12.39
14.19
16.61
15.50
12.51
15.15
9.81
15.15
13.73
94
10.10
P/E ratio (avg)x
45.59
47.89
50.69
59.42
60.03
63.91
65.27
77.93
81.56
79.80
18.35
77.93
61.97
47
11.12
EV/EBITx
29.70
29.46
32.00
32.61
35.39
33.84
33.96
33.57
29.07
26.14
27.48
33.57
32.31
46
7.83
FCF yield (avg)%
12.50
14.47
12.25
10.56
8.24
7.99
7.40
7.50
6.57
6.34
17.64
7.40
8.12
52
27.36
FCF margin%
8.80
6.40
7.41
8.13
10.42
8.50
9.26
6.40
9.21
8.84
10.06
8.84
8.65
72
0.831
FCF / Net incomex
1.647
1.694
1.583
1.577
1.357
1.430
1.327
1.346
1.271
1.231
0.916
1.327
1.393
12
11.53
ROIC%
4.70
1.86
0.40
0.40
2.46
0.40
3.07
2.01
3.65
1.61
21.98
2.01
1.94
35
7.95
Return on equity%
32.62
35.29
38.21
35.40
37.57
36.72
35.74
32.89
33.66
35.73
11.97
35.73
35.56
16
8.47
Return on assets%
26.75
26.01
23.41
21.07
21.40
19.92
21.46
21.47
24.27
25.70
22.57
21.47
22.44
15
326.55
EPS₩
349.61
399.37
409.07
431.80
500.61
567.57
530.40
613.20
709.98
760.88
355.13
8.73%
9.73%
—
18.51
EPS growth%
24.19
25.89
24.23
23.07
22.08
24.57
24.25
25.90
26.41
27.89
25.65
25.90
24.41
31
299.09
Bookvalue per sh₩
248.98
278.03
316.85
311.58
344.65
362.14
347.90
407.45
483.67
551.05
367.00
9.84%
9.66%
—
187.94
FCF per share₩
248.68
285.33
293.14
334.18
381.59
396.43
465.74
460.90
442.85
500.34
162.03
5.57%
7.96%
—
318.67
Dividend per sh₩
485.56
485.40
462.10
526.47
574.56
582.56
665.08
751.34
777.44
816.75
219.96
7.29%
6.92%
—
25.70
Div yield (avg)%
1.98
1.33
1.95
1.40
0.40
3.11
2.85
2.39
1.80
4.35
10.55
2.85
1.96
50
4.22
Payout ratio%
21.69
19.04
21.75
19.36
17.37
15.09
12.32
13.64
12.29
13.25
7.08
13.25
16.23
17
25.87
Shares (diluted)M
43.88
46.36
50.72
56.22
56.72
60.91
59.00
65.18
71.77
72.88
25.68
5.14%
6.81%
73
26.28
Buyback yield%
9.96
12.96
11.96
12.23
13.68
14.74
15.39
16.24
16.43
19.12
22.89
16.24
14.21
6
0.621
D/E ratiox
1.821
1.774
2.077
2.057
2.005
2.348
2.599
3.107
3.543
4.148
1.751
3.107
2.212
18
1.802
Enterprise value₩B
2.364
2.046
2.156
2.228
2.140
2.217
2.218
2.342
2.034
1.972
10.54
(1.62%)
(1.34%)
77
0.750
LT debt₩B
1.787
1.646
1.815
1.681
1.784
1.733
1.876
2.002
1.807
1.815
6.787
0.35%
(1.25%)
9
Revenue
₩12.98B
6.50%
1.00×
Cost of revenue
₩9.083B
6.50%
1.00×
Operating expenses
₩2.634B
6.55%
1.01×
Goodwill & intangibles
16.36%
Spread over hurdle
(2.51%)