8.543
Revenue₩B
7.669
7.762
7.906
8.198
8.263
8.535
8.968
9.111
9.153
9.615
8.737
3.08%
2.78%
38
17.66
Revenue growth%
22.38
22.11
23.08
21.69
23.06
24.05
23.32
21.74
23.52
25.70
27.32
23.52
23.07
14
14.99
Gross margin%
15.89
15.89
16.28
17.56
17.49
14.67
17.10
19.78
22.67
21.26
12.14
19.78
17.29
81
8.96
Operating margin%
7.57
9.08
11.66
14.04
15.19
13.82
15.29
13.82
12.37
10.67
13.38
13.82
13.10
77
12.21
Net margin%
10.39
7.61
10.09
7.59
10.28
8.93
9.39
6.89
8.62
11.02
9.12
8.93
9.16
62
27.71
P/E ratio (avg)x
33.49
33.21
33.87
37.86
39.69
46.79
48.25
54.99
55.03
59.16
21.37
54.99
43.24
57
26.12
EV/EBITx
17.84
17.66
18.70
20.27
22.01
23.37
22.96
22.81
24.50
21.96
9.945
22.96
21.98
54
6.92
FCF yield (avg)%
13.18
10.70
10.16
7.22
7.05
9.21
7.38
6.63
7.05
5.06
20.45
7.05
7.30
83
7.21
FCF margin%
30.19
31.64
29.77
27.04
24.47
26.44
28.36
27.43
27.05
30.04
6.04
27.43
27.89
75
1.083
FCF / Net incomex
1.264
1.250
1.262
1.266
1.248
1.357
1.195
1.069
1.000
0.930
1.370
1.069
1.249
66
16.57
ROIC%
7.93
8.01
9.33
10.12
12.17
11.50
13.10
11.02
11.90
13.79
2.62
11.90
11.26
31
24.86
Return on equity%
19.86
16.86
15.84
14.48
11.65
14.58
12.12
12.55
12.00
9.97
28.59
12.12
13.51
9
19.54
Return on assets%
23.63
24.46
22.89
24.33
26.88
27.78
26.15
24.59
24.25
23.59
16.05
24.59
24.40
53
264.53
EPS₩
323.05
333.89
312.34
287.82
283.04
292.98
293.18
319.04
283.72
288.36
278.56
0.37%
(2.06%)
—
3.56
EPS growth%
22.83
22.47
24.64
25.40
26.57
24.20
26.86
29.68
28.00
27.92
17.52
27.92
25.98
9
678.32
Bookvalue per sh₩
1,002
959.68
990.94
1,039
978.76
895.53
899.38
833.37
924.85
888.93
677.64
(1.91%)
(1.03%)
—
977.43
FCF per share₩
1,107
1,230
1,447
1,393
1,462
1,573
1,595
1,892
1,960
2,304
937.42
9.51%
8.39%
—
715.11
Dividend per sh₩
871.33
905.15
861.49
789.48
796.32
830.03
768.67
740.42
836.84
906.10
946.27
2.62%
1.35%
—
27.11
Div yield (avg)%
10.73
8.86
9.77
11.22
11.53
11.11
9.34
9.69
10.15
9.59
22.16
9.69
9.96
36
4.89
Payout ratio%
20.67
22.82
20.56
19.76
21.84
21.41
21.88
18.93
18.96
16.41
4.82
18.96
20.62
41
12.09
Shares (diluted)M
9.931
10.59
11.44
10.32
9.934
8.678
8.097
7.737
7.608
7.939
11.89
(4.38%)
(3.04%)
47
7.49
Buyback yield%
13.42
14.91
12.07
12.98
12.89
11.47
10.45
12.70
13.41
11.33
7.15
11.47
12.79
46
1.166
D/E ratiox
2.159
2.280
2.554
2.574
2.502
2.474
2.404
2.643
2.955
2.850
0.646
2.643
2.528
94
4.424
Enterprise value₩B
3.388
2.972
2.975
2.724
2.842
2.691
2.732
2.733
2.435
2.390
10.21
(3.40%)
(2.97%)
72
7.229
LT debt₩B
3.534
3.627
3.248
3.543
3.307
3.474
3.804
4.177
4.057
4.405
4.500
5.90%
1.33%
52
Revenue
₩9.615B
2.78%
1.00×
Cost of revenue
₩6.730B
2.78%
1.00×
Operating expenses
₩1.935B
3.24%
1.05×
Goodwill & intangibles
19.04%
Spread over hurdle
(5.05%)