2.072
Revenue₩B
4.110
4.240
4.355
4.532
4.614
4.605
4.699
4.783
4.955
5.130
2.286
2.14%
2.43%
22
2.87
Revenue growth%
4.09
2.58
3.42
1.78
0.52
0.40
1.24
2.71
3.26
5.49
26.63
2.71
2.65
83
18.49
Gross margin%
3.40
2.98
2.35
5.26
5.41
7.94
6.51
8.71
8.15
5.24
4.29
7.94
5.33
19
4.02
Operating margin%
22.31
20.83
20.99
22.58
23.35
20.84
20.07
22.91
20.92
17.99
25.91
20.84
20.95
51
25.57
Net margin%
15.66
16.93
16.09
14.50
14.30
15.47
16.84
16.32
13.47
12.62
19.81
15.47
15.57
50
25.26
P/E ratio (avg)x
40.28
36.52
37.08
38.24
37.70
39.14
38.64
39.33
39.82
36.17
28.06
39.14
38.44
32
17.16
EV/EBITx
19.34
18.19
20.14
22.65
24.60
24.46
27.87
26.75
26.32
26.05
14.41
26.32
24.53
21
11.89
FCF yield (avg)%
15.14
14.53
12.05
13.57
11.81
13.91
14.95
16.18
19.16
20.10
18.40
16.18
14.74
52
28.35
FCF margin%
6.38
7.07
9.20
8.83
11.17
10.08
13.01
10.79
12.24
12.87
2.67
12.24
10.43
23
1.556
FCF / Net incomex
0.642
0.700
0.705
0.796
0.834
0.773
0.770
0.764
0.882
0.966
0.754
0.773
0.772
11
6.49
ROIC%
13.44
15.07
17.99
15.44
15.80
16.21
14.13
16.71
17.11
19.95
7.76
16.71
16.00
66
23.69
Return on equity%
16.96
14.02
14.84
15.00
12.23
12.57
13.83
12.28
12.25
10.94
18.57
12.28
13.20
81
3.23
Return on assets%
8.37
8.55
5.99
6.24
3.56
5.55
2.76
5.70
6.11
3.23
20.31
5.55
5.85
16
174.38
EPS₩
194.23
223.89
241.79
259.74
295.58
283.71
322.54
300.23
321.55
330.35
186.28
2.25%
6.12%
—
29.47
EPS growth%
18.54
19.28
16.88
18.36
16.66
14.50
14.73
15.58
13.58
12.46
6.96
14.50
16.12
58
264.74
Bookvalue per sh₩
288.07
284.51
290.38
343.68
380.35
449.32
493.83
530.48
579.78
621.87
214.44
10.33%
9.13%
—
54.63
FCF per share₩
231.03
275.54
290.81
282.18
313.75
359.64
378.71
439.15
489.83
550.89
222.33
11.92%
8.70%
—
89.35
Dividend per sh₩
207.35
215.72
225.82
249.13
262.33
281.84
252.07
264.15
247.02
266.79
210.21
0.34%
1.93%
—
2.01
Div yield (avg)%
31.50
31.14
30.60
30.34
27.58
28.04
30.93
33.80
33.42
34.97
8.07
33.42
31.04
16
29.05
Payout ratio%
24.56
23.94
25.91
24.75
27.28
26.64
24.48
23.60
22.95
20.87
15.28
23.60
24.52
5
9.803
Shares (diluted)M
10.59
10.15
9.512
9.141
8.402
8.643
7.382
6.860
7.438
7.171
9.445
(3.12%)
(3.69%)
91
11.89
Buyback yield%
25.44
27.82
27.70
29.42
27.78
29.50
26.79
26.42
26.97
24.53
20.04
26.79
27.34
75
1.294
D/E ratiox
1.395
1.271
1.386
1.306
1.449
1.568
1.547
1.380
1.301
1.424
0.624
1.424
1.391
31
0.566
Enterprise value₩B
1.711
1.633
1.433
1.305
1.194
1.085
0.928
0.922
0.881
0.766
3.528
(8.49%)
(9.09%)
42
2.064
LT debt₩B
1.921
1.869
1.593
1.369
1.465
1.368
1.179
1.115
1.158
1.168
2.559
(4.44%)
(4.51%)
26
Revenue
₩5.130B
2.43%
1.00×
Cost of revenue
₩2.926B
2.48%
1.00×
Operating expenses
₩981.0M
2.51%
1.01×
Goodwill & intangibles
16.99%
Spread over hurdle
23.76%