6.108
Revenue₩B
7.871
8.617
9.481
10.34
11.11
12.09
13.29
14.45
15.58
16.76
6.452
8.58%
8.95%
80
8.78
Revenue growth%
15.55
13.63
12.95
10.78
9.50
11.25
11.85
11.13
11.27
8.88
19.33
11.25
11.26
55
8.09
Gross margin%
3.72
6.15
6.42
5.10
3.36
6.21
9.18
8.05
10.30
9.83
12.27
9.18
6.32
7
12.02
Operating margin%
29.37
29.65
27.06
26.65
24.20
23.04
21.47
22.28
20.17
20.16
14.40
21.47
23.62
11
6.44
Net margin%
17.57
17.93
20.45
21.27
19.41
21.56
21.82
23.79
22.23
23.08
12.40
22.23
21.42
85
24.81
P/E ratio (avg)x
42.58
41.40
49.10
56.27
65.16
72.10
69.72
81.81
84.36
80.16
32.21
80.16
67.44
81
12.66
EV/EBITx
35.43
39.67
45.83
46.55
44.12
50.81
57.12
53.42
61.97
67.81
7.755
57.12
48.68
79
25.92
FCF yield (avg)%
33.99
35.97
34.51
32.01
32.17
31.35
32.04
33.12
30.91
30.92
20.63
31.35
32.11
73
17.71
FCF margin%
0.40
2.73
4.02
1.30
2.79
4.43
5.39
6.24
5.71
3.94
5.90
5.39
3.98
56
1.051
FCF / Net incomex
1.064
1.250
1.392
1.580
1.659
1.632
1.877
2.188
2.184
2.096
1.495
2.096
1.645
33
28.99
ROIC%
0.40
0.40
0.40
2.22
0.98
0.40
0.40
0.40
3.39
1.13
26.16
0.40
0.40
30
10.20
Return on equity%
7.82
6.58
5.23
6.31
8.56
10.13
11.94
9.41
7.03
7.77
28.99
9.41
7.80
27
6.31
Return on assets%
2.91
2.41
0.81
0.40
2.44
0.78
1.90
0.64
2.96
3.16
29.04
1.90
2.15
67
75.83
EPS₩
26.76
29.30
31.12
33.95
37.69
40.92
37.93
36.23
34.49
38.25
78.24
0.29%
2.62%
—
9.64
EPS growth%
13.19
11.76
9.03
8.63
8.66
8.95
8.48
9.19
10.01
12.16
13.62
9.19
9.11
30
47.15
Bookvalue per sh₩
57.62
57.12
59.52
51.09
44.43
38.68
36.63
38.84
33.38
32.44
107.12
(6.09%)
(6.17%)
—
56.45
FCF per share₩
94.87
89.30
95.43
107.39
116.90
119.08
113.21
122.14
113.38
129.04
94.58
2.00%
2.90%
—
79.73
Dividend per sh₩
135.42
154.03
186.76
187.61
198.06
204.96
223.41
239.91
265.75
292.58
80.74
8.12%
8.57%
—
13.19
Div yield (avg)%
6.88
8.94
10.60
10.79
7.95
7.34
6.62
6.98
5.97
5.73
2.72
6.62
7.16
28
19.87
Payout ratio%
22.54
24.70
24.25
26.65
26.97
25.53
25.41
25.41
24.09
26.98
3.03
25.41
25.41
81
88.82
Shares (diluted)M
73.20
77.39
79.76
81.41
81.36
76.64
82.62
78.92
81.78
78.86
88.05
(0.62%)
0.14%
66
15.93
Buyback yield%
29.30
29.35
31.51
30.19
31.30
33.91
35.69
35.37
32.91
31.70
6.30
33.91
31.60
28
0.728
D/E ratiox
0.933
0.934
1.086
1.236
1.266
1.377
1.567
1.620
1.911
2.238
0.273
1.620
1.321
82
0.628
Enterprise value₩B
6.062
6.155
6.103
6.446
6.055
6.585
7.258
7.350
7.456
7.758
4.983
5.08%
3.53%
16
13.04
LT debt₩B
9.420
8.416
7.820
7.968
7.633
7.980
8.471
8.733
8.462
7.765
8.633
0.34%
(2.89%)
31
Revenue
₩16.76B
8.95%
1.00×
Cost of revenue
₩10.39B
8.73%
0.98×
Operating expenses
₩3.265B
9.52%
1.05×
Spread over hurdle
16.37%