2.738
Revenue₩B
4.508
4.830
5.248
5.698
6.348
6.817
7.387
7.910
8.716
9.620
2.909
8.67%
9.01%
83
22.76
Revenue growth%
0.40
2.11
0.55
1.03
3.91
1.17
1.21
0.51
0.70
0.40
21.85
0.70
0.87
46
24.97
Gross margin%
16.98
18.35
21.26
19.85
19.03
17.67
17.91
19.27
20.93
20.79
12.76
19.27
19.15
16
14.82
Operating margin%
12.86
10.95
12.33
11.89
14.42
13.04
15.29
13.16
15.75
16.01
5.13
15.29
13.10
51
2.20
Net margin%
2.65
3.76
3.88
3.84
5.59
4.12
4.51
3.06
2.65
4.39
14.10
4.12
3.86
44
32.65
P/E ratio (avg)x
33.73
38.16
36.53
40.51
39.69
45.71
47.18
45.20
45.16
43.19
7.083
45.20
41.85
89
33.43
EV/EBITx
40.53
42.81
48.90
51.87
50.40
56.68
53.58
59.02
62.70
64.48
29.09
59.02
52.72
74
12.39
FCF yield (avg)%
15.12
12.80
14.90
12.36
15.35
12.85
14.88
15.48
13.32
16.30
15.74
14.88
14.89
20
18.50
FCF margin%
2.75
2.25
4.89
6.98
4.78
6.76
6.78
7.12
9.17
6.34
8.10
6.78
6.55
93
0.646
FCF / Net incomex
0.815
0.746
0.703
0.702
0.658
0.663
0.691
0.621
0.593
0.604
0.972
0.621
0.677
94
8.95
ROIC%
31.11
28.28
29.81
32.63
33.20
33.59
32.31
29.72
28.83
28.41
6.30
29.72
30.46
66
27.50
Return on equity%
35.14
33.66
32.39
32.51
34.04
33.04
34.84
37.13
37.23
37.38
16.69
37.13
34.44
42
24.02
Return on assets%
9.53
9.08
6.77
6.39
6.45
5.60
4.79
2.89
4.97
3.24
3.47
4.79
5.99
84
52.14
EPS₩
24.82
24.13
26.19
23.78
26.08
26.92
25.28
27.43
27.37
27.71
54.91
1.22%
0.91%
—
11.29
EPS growth%
8.58
11.25
8.48
10.35
11.05
8.45
10.03
8.52
9.94
7.32
5.50
8.52
9.26
8
76.49
Bookvalue per sh₩
132.76
142.64
166.68
184.68
196.09
219.90
240.13
243.42
255.12
283.54
99.53
7.65%
7.92%
—
75.90
FCF per share₩
39.61
39.88
44.44
42.70
44.26
44.59
43.07
39.83
40.41
39.92
35.22
(2.04%)
(0.18%)
—
24.40
Dividend per sh₩
75.71
74.69
76.42
82.05
88.79
89.43
86.15
83.20
87.07
89.56
42.07
0.17%
2.32%
—
8.28
Div yield (avg)%
4.94
7.94
9.49
6.98
6.25
5.25
6.34
7.74
7.92
10.16
7.33
7.74
7.36
45
15.56
Payout ratio%
9.94
8.24
8.16
10.25
10.58
13.32
16.08
16.24
15.86
15.64
18.75
15.86
11.95
77
20.57
Shares (diluted)M
24.84
24.62
26.90
26.57
29.03
30.06
27.89
29.36
30.64
31.21
20.29
1.46%
1.64%
19
13.12
Buyback yield%
28.63
27.84
30.21
32.89
31.19
31.29
31.39
33.98
35.46
34.25
9.10
33.98
31.34
32
0.889
D/E ratiox
1.363
1.467
1.369
1.326
1.279
1.215
1.332
1.529
1.436
1.630
0.956
1.436
1.366
59
6.782
Enterprise value₩B
2.831
2.625
2.495
2.422
2.192
2.251
2.420
2.305
2.016
2.044
3.635
(1.39%)
(3.05%)
73
8.117
LT debt₩B
4.561
5.204
5.758
6.756
7.175
7.882
7.885
8.761
9.178
10.17
1.609
7.23%
9.06%
9
Revenue
₩9.620B
9.01%
1.00×
Cost of revenue
₩6.334B
9.05%
1.00×
Operating expenses
₩1.807B
9.23%
1.02×
Goodwill & intangibles
19.00%
Property and equipment
16.00%
Spread over hurdle
(2.78%)