5.841
Revenue₩B
4.688
4.993
5.193
5.319
5.551
5.922
6.221
6.543
6.746
6.884
6.447
4.40%
4.43%
91
15.28
Revenue growth%
10.51
10.74
12.06
14.16
17.16
17.08
14.36
15.26
13.84
14.14
9.59
14.36
14.15
38
12.06
Gross margin%
12.91
14.32
14.05
16.51
15.90
17.98
18.89
16.00
13.83
15.62
23.51
16.00
15.76
50
2.96
Operating margin%
8.42
9.14
7.50
6.14
9.00
10.11
8.02
10.20
7.40
9.62
23.12
9.62
8.71
51
3.95
Net margin%
20.65
21.18
21.70
19.44
17.18
17.81
15.79
13.09
10.56
7.93
9.47
13.09
17.49
16
36.08
P/E ratio (avg)x
17.93
19.19
18.72
20.64
20.32
21.52
23.20
21.88
21.17
22.13
20.48
21.88
20.90
5
10.36
EV/EBITx
23.94
25.56
25.84
28.29
26.59
28.20
24.98
27.59
27.78
29.81
33.29
27.78
27.09
43
10.28
FCF yield (avg)%
3.35
6.16
5.84
6.24
5.05
7.36
6.23
9.13
9.96
9.02
26.75
9.02
6.23
59
10.28
FCF margin%
14.89
12.56
13.68
10.97
13.41
15.23
12.38
12.01
14.74
12.16
17.65
12.38
12.98
70
1.660
FCF / Net incomex
1.141
1.020
1.009
1.020
0.999
0.932
0.973
1.068
1.169
1.191
1.655
1.068
1.020
64
14.11
ROIC%
5.27
5.95
6.36
4.87
3.80
3.76
5.58
3.49
3.27
5.51
4.45
3.76
5.07
18
8.96
Return on equity%
8.46
9.89
7.61
7.47
9.26
6.68
5.83
7.43
5.57
6.62
12.65
6.62
7.45
32
15.46
Return on assets%
6.62
5.62
7.30
8.84
10.57
11.25
12.50
15.29
13.99
14.56
19.96
13.99
10.91
26
158.00
EPS₩
204.80
241.29
283.35
338.37
369.37
445.51
511.14
609.55
696.28
720.23
163.92
14.29%
15.45%
—
15.91
EPS growth%
29.11
30.40
29.34
26.48
28.24
25.26
22.59
24.04
26.60
28.74
15.12
25.26
27.42
47
158.45
Bookvalue per sh₩
41.38
40.98
42.39
45.12
43.50
38.31
35.88
31.70
31.00
32.49
148.68
(5.67%)
(2.17%)
—
184.02
FCF per share₩
61.39
59.90
65.93
76.39
90.69
106.52
104.06
104.73
118.31
116.15
123.87
5.07%
8.09%
—
47.09
Dividend per sh₩
146.59
154.08
142.78
146.47
153.86
169.85
189.60
182.62
191.39
219.45
92.45
7.36%
3.63%
—
16.48
Div yield (avg)%
6.27
7.71
6.96
7.80
5.18
7.60
10.60
9.92
8.74
11.59
27.13
9.92
7.76
34
9.98
Payout ratio%
26.84
24.18
22.60
24.19
23.53
26.48
23.86
21.46
23.57
24.20
26.20
23.86
24.02
66
16.67
Shares (diluted)M
14.34
15.06
13.74
13.61
13.71
12.12
10.74
10.27
9.789
9.853
17.08
(6.39%)
(3.81%)
14
21.11
Buyback yield%
24.69
24.57
22.57
19.73
21.74
24.17
21.97
22.87
25.17
25.47
25.47
24.17
23.52
64
1.141
D/E ratiox
1.032
1.161
1.303
1.397
1.341
1.327
1.443
1.592
1.620
1.619
0.499
1.592
1.369
47
6.697
Enterprise value₩B
5.519
5.742
6.786
6.917
8.128
9.682
11.72
13.67
16.27
19.06
1.154
18.58%
14.75%
82
7.281
LT debt₩B
9.417
10.94
11.46
12.58
13.01
14.26
15.51
15.51
15.87
16.36
1.680
4.68%
6.40%
77
Revenue
₩6.884B
4.43%
1.00×
Cost of revenue
₩4.819B
4.43%
1.00×
Operating expenses
₩1.088B
4.51%
1.01×
Spread over hurdle
(3.46%)