3.167
Revenue₩B
4.149
4.337
4.524
4.775
5.123
5.505
5.834
6.112
6.482
7.033
3.438
6.54%
5.95%
37
2.60
Revenue growth%
16.31
18.58
18.59
16.98
19.70
20.62
21.88
19.09
16.20
13.88
5.13
19.09
18.58
89
8.69
Gross margin%
18.58
18.08
17.20
16.87
17.57
17.80
15.80
13.72
12.00
13.42
18.78
13.72
17.03
67
29.39
Operating margin%
4.12
5.01
4.04
3.21
2.84
0.79
0.40
0.40
1.82
0.70
15.07
0.70
2.33
51
16.55
Net margin%
2.98
4.94
3.48
5.29
6.08
9.01
6.20
8.41
9.27
12.26
9.51
9.01
6.14
93
15.63
P/E ratio (avg)x
28.04
26.66
27.19
27.83
25.17
26.76
28.09
28.19
25.16
21.89
30.24
26.76
26.98
77
24.06
EV/EBITx
35.63
35.34
33.66
30.23
29.97
25.82
24.66
22.76
24.43
26.48
7.537
24.66
28.23
51
13.65
FCF yield (avg)%
2.28
0.43
0.40
0.40
1.18
1.55
0.55
0.40
0.40
2.50
4.88
0.55
0.49
27
21.33
FCF margin%
18.81
19.48
22.40
20.59
22.76
20.33
23.20
22.57
22.53
23.52
9.43
22.57
22.47
55
1.519
FCF / Net incomex
0.994
1.167
1.173
1.214
1.182
1.225
1.200
1.391
1.406
1.509
1.422
1.391
1.207
95
5.86
ROIC%
22.86
20.21
19.58
21.12
19.14
19.47
19.52
18.18
21.01
19.58
2.07
19.52
19.58
38
4.76
Return on equity%
16.33
16.83
17.39
20.23
18.88
18.02
17.67
18.10
17.23
15.04
18.00
17.67
17.53
61
18.23
Return on assets%
21.59
23.33
25.97
28.02
27.81
25.03
25.20
28.08
29.48
30.46
15.61
28.08
26.89
26
156.23
EPS₩
199.12
199.26
211.26
211.82
191.15
196.38
187.63
183.35
194.13
179.54
160.87
(1.25%)
(1.21%)
—
10.52
EPS growth%
26.50
27.84
30.17
29.20
28.17
26.98
29.56
28.73
29.58
26.63
29.13
28.73
28.45
46
76.23
Bookvalue per sh₩
134.24
137.89
144.81
131.23
133.94
137.63
132.97
131.63
133.95
150.24
104.09
2.32%
1.87%
—
111.37
FCF per share₩
224.28
246.78
236.93
241.62
233.41
237.63
241.82
249.44
236.06
257.79
154.11
2.01%
1.04%
—
36.05
Dividend per sh₩
150.74
149.42
143.18
142.12
149.77
159.67
149.73
163.59
178.83
194.39
51.67
5.35%
3.20%
—
22.15
Div yield (avg)%
0.40
3.20
1.52
0.40
0.40
0.40
2.85
1.70
3.30
3.27
4.81
2.85
1.61
76
27.74
Payout ratio%
0.40
1.28
1.85
0.40
0.40
0.40
0.40
0.40
0.40
2.80
26.03
0.40
0.40
75
18.50
Shares (diluted)M
21.70
23.54
22.13
25.35
25.14
26.93
30.55
29.90
31.45
35.88
19.25
7.37%
4.81%
58
26.76
Buyback yield%
8.77
5.89
4.54
6.02
4.75
5.81
5.35
2.63
0.52
0.40
26.44
2.63
5.05
79
1.087
D/E ratiox
1.066
1.062
0.966
0.999
0.897
1.006
1.084
0.973
0.881
0.939
0.192
0.973
0.986
17
1.618
Enterprise value₩B
6.492
7.319
7.460
7.934
8.913
8.852
9.373
9.188
8.415
7.577
3.488
(3.20%)
2.35%
8
2.818
LT debt₩B
3.628
3.881
4.206
4.243
4.923
4.773
4.717
4.892
5.568
6.362
3.371
5.26%
6.39%
43
Revenue
₩7.033B
5.95%
1.00×
Cost of revenue
₩4.923B
5.95%
1.00×
Operating expenses
₩843.0M
5.45%
0.95×
Goodwill & intangibles
15.05%
Spread over hurdle
(0.83%)