0.453
Revenue₩B
1.714
1.817
1.914
2.073
2.242
2.423
2.597
2.804
3.005
3.242
0.463
7.66%
7.09%
12
2.63
Revenue growth%
27.80
30.43
30.32
27.69
25.96
27.79
26.05
24.35
21.90
24.41
27.54
24.41
26.87
65
15.59
Gross margin%
14.57
15.48
14.97
15.45
15.82
13.43
12.24
13.17
15.10
14.04
10.58
13.43
14.77
14
27.76
Operating margin%
6.44
4.87
2.15
0.40
0.40
2.47
0.71
1.30
0.40
0.40
24.40
0.71
1.01
10
20.85
Net margin%
22.41
22.27
19.35
16.43
17.56
14.90
12.06
11.77
9.36
8.36
19.94
11.77
15.66
35
22.30
P/E ratio (avg)x
26.64
28.99
29.20
29.67
33.74
35.23
36.09
34.39
38.87
44.90
21.92
36.09
34.06
87
35.58
EV/EBITx
21.64
20.17
17.40
17.57
16.42
15.43
14.93
15.78
15.29
14.18
32.28
15.29
16.10
49
18.70
FCF yield (avg)%
15.90
13.72
13.44
15.95
15.50
12.87
11.91
13.83
14.96
16.88
19.16
13.83
14.39
18
5.88
FCF margin%
13.96
12.15
9.74
8.59
5.62
7.72
7.29
9.91
7.36
9.86
23.32
7.72
9.17
63
0.458
FCF / Net incomex
0.961
0.906
0.927
1.079
1.064
1.079
1.020
1.174
1.166
1.275
0.558
1.166
1.071
78
18.59
ROIC%
26.39
28.01
27.41
26.57
26.53
28.88
30.53
29.29
28.79
27.47
6.66
28.88
27.74
52
12.48
Return on equity%
11.88
10.72
12.55
11.80
11.31
11.36
10.13
11.88
12.23
13.44
23.90
11.88
11.84
56
5.08
Return on assets%
4.08
5.93
4.19
2.22
4.53
7.38
8.64
8.51
6.90
4.43
17.72
7.38
5.23
32
109.05
EPS₩
50.02
51.57
52.90
60.80
72.71
84.80
88.54
103.84
107.41
113.03
119.65
9.22%
9.37%
—
10.41
EPS growth%
28.28
26.22
28.65
30.05
28.38
29.53
28.15
25.71
25.57
27.06
23.14
27.06
28.21
54
143.84
Bookvalue per sh₩
115.04
115.95
130.78
148.72
168.92
176.79
209.50
209.91
228.64
243.35
197.06
7.57%
8.98%
—
43.35
FCF per share₩
46.01
42.54
46.86
45.75
49.13
53.28
52.00
56.56
62.10
56.74
144.58
2.92%
2.61%
—
202.21
Dividend per sh₩
88.21
83.85
92.74
97.50
99.51
114.21
110.74
127.86
120.52
111.57
42.16
2.31%
1.87%
—
14.57
Div yield (avg)%
23.56
26.30
27.08
28.91
27.25
29.57
29.62
32.25
29.43
29.07
29.68
29.57
28.99
24
6.38
Payout ratio%
24.01
24.59
26.63
27.28
27.91
26.83
27.34
24.90
22.79
22.92
28.78
24.90
25.76
47
11.09
Shares (diluted)M
10.39
11.21
12.91
14.67
15.98
17.23
18.93
17.73
17.11
19.58
11.08
4.15%
5.68%
80
14.37
Buyback yield%
16.74
16.50
17.07
14.16
13.85
15.04
14.52
16.37
16.99
19.84
17.40
16.37
16.44
33
0.401
D/E ratiox
2.372
2.425
2.323
2.210
2.086
2.309
2.584
2.432
2.432
2.628
0.571
2.432
2.398
10
0.300
Enterprise value₩B
3.067
3.506
3.304
3.761
3.776
4.195
4.563
4.306
4.751
5.332
0.407
7.15%
5.61%
83
1.308
LT debt₩B
2.222
2.322
2.646
3.006
2.805
2.588
2.409
2.720
2.683
3.037
2.050
1.60%
3.33%
85
Revenue
₩3.242B
7.09%
1.00×
Cost of revenue
₩2.008B
7.13%
1.00×
Operating expenses
₩535.6M
6.92%
0.98×
Spread over hurdle
(0.54%)