5.178
Revenue₩B
2.259
2.418
2.589
2.782
3.059
3.352
3.692
3.945
4.206
4.471
5.710
7.89%
7.85%
43
10.90
Revenue growth%
9.42
11.56
12.84
11.35
13.62
16.11
18.89
20.33
20.37
21.31
16.85
20.33
14.87
93
13.07
Gross margin%
11.69
11.04
10.58
12.64
14.88
13.98
12.52
13.96
15.38
18.04
12.21
13.98
13.30
61
24.73
Operating margin%
15.69
13.47
14.93
14.37
15.10
13.78
16.57
16.01
14.82
16.78
27.35
16.01
15.02
48
10.03
Net margin%
5.56
7.52
7.57
9.60
11.09
10.28
8.54
9.58
6.95
5.95
29.41
8.54
8.05
77
10.14
P/E ratio (avg)x
8.548
9.036
8.803
9.008
7.782
6.845
7.169
6.510
6.460
5.825
10.75
6.510
7.476
49
28.68
EV/EBITx
37.44
37.66
38.49
40.83
46.39
45.70
47.34
53.95
60.45
68.32
37.08
53.95
46.04
75
7.64
FCF yield (avg)%
14.53
14.54
17.13
19.86
17.41
16.02
15.60
17.11
19.11
18.47
12.45
17.11
17.12
10
25.80
FCF margin%
11.16
9.55
11.83
13.93
14.60
17.45
19.44
19.60
20.53
18.26
22.64
19.44
16.02
78
0.746
FCF / Net incomex
1.174
1.246
1.193
1.331
1.306
1.359
1.364
1.574
1.696
1.741
1.446
1.574
1.345
58
8.38
ROIC%
24.65
25.77
27.26
25.41
23.53
22.45
20.03
22.79
22.20
21.30
17.18
22.20
23.16
94
19.07
Return on equity%
17.92
16.50
15.84
14.48
15.35
14.35
15.25
16.57
18.10
18.78
9.41
16.57
16.17
11
18.29
Return on assets%
11.63
12.27
15.27
15.31
14.69
14.89
14.13
16.49
15.81
18.03
7.81
15.81
15.08
39
113.50
EPS₩
54.93
60.02
58.27
53.40
54.15
52.80
52.29
56.70
56.14
58.77
121.54
1.65%
0.10%
—
29.52
EPS growth%
9.69
9.54
8.87
7.10
6.28
4.96
7.47
8.57
11.18
13.02
18.06
8.57
8.72
67
101.04
Bookvalue per sh₩
74.89
73.23
78.62
74.89
66.28
69.65
72.01
77.69
70.78
64.07
77.79
(0.68%)
(1.86%)
—
80.45
FCF per share₩
80.71
85.99
91.85
87.99
82.70
86.29
83.86
91.71
101.57
99.72
98.34
3.81%
3.34%
—
116.21
Dividend per sh₩
49.94
49.56
53.44
49.07
50.68
51.45
47.02
49.49
47.30
42.51
78.89
(3.45%)
(1.21%)
—
9.05
Div yield (avg)%
6.10
6.23
7.13
6.18
4.96
4.01
2.75
4.44
4.54
6.63
26.38
4.44
5.53
75
5.93
Payout ratio%
3.27
2.81
4.20
2.08
4.58
7.17
5.41
7.41
9.78
12.78
12.57
7.41
5.00
45
24.21
Shares (diluted)M
32.50
31.56
31.98
30.98
29.92
34.62
35.09
33.26
35.75
41.47
23.54
6.75%
2.13%
8
16.36
Buyback yield%
14.19
15.31
12.39
12.81
13.37
14.60
14.14
16.70
15.38
12.85
16.57
14.60
14.16
77
1.464
D/E ratiox
0.197
0.174
0.175
0.185
0.185
0.194
0.210
0.199
0.185
0.181
1.219
0.194
0.185
79
5.870
Enterprise value₩B
3.998
3.803
4.210
4.064
3.975
3.866
3.643
3.505
3.881
3.792
5.771
(0.94%)
(1.49%)
65
1.242
LT debt₩B
8.050
8.463
8.663
9.959
9.986
10.08
11.20
11.16
12.63
14.01
0.751
7.00%
6.04%
59
Revenue
₩4.471B
7.85%
1.00×
Cost of revenue
₩2.807B
7.87%
1.00×
Operating expenses
₩1.069B
7.75%
0.99×
Goodwill & intangibles
15.65%
Spread over hurdle
(5.09%)