4.559
Revenue₩B
2.760
2.908
3.116
3.287
3.485
3.736
3.912
4.166
4.538
4.933
4.666
7.19%
6.78%
14
6.48
Revenue growth%
10.32
11.76
10.61
11.82
10.19
8.89
10.60
9.11
7.03
9.00
7.06
9.00
10.26
8
28.43
Gross margin%
17.02
15.80
15.95
18.63
21.50
20.74
19.19
17.12
16.08
13.57
5.18
17.12
17.07
64
6.62
Operating margin%
21.52
21.65
19.51
21.35
20.60
18.06
18.39
20.93
23.09
23.82
17.12
20.93
21.14
91
14.90
Net margin%
22.46
20.89
19.16
20.39
18.88
20.83
23.67
22.81
21.24
21.55
11.95
21.55
21.06
33
14.32
P/E ratio (avg)x
21.48
21.11
20.26
21.78
18.81
20.03
19.94
21.78
22.82
20.57
15.62
20.57
20.84
11
24.65
EV/EBITx
19.44
21.57
20.63
22.80
24.72
25.07
24.54
27.40
31.03
33.31
15.23
27.40
24.63
92
5.31
FCF yield (avg)%
19.47
21.48
18.81
18.97
21.90
24.76
22.61
23.30
26.18
24.16
16.07
24.16
22.25
17
28.39
FCF margin%
26.12
27.86
26.00
28.81
30.44
27.75
28.92
26.06
25.79
27.47
2.58
27.47
27.61
19
1.557
FCF / Net incomex
1.158
1.298
1.319
1.289
1.237
1.230
1.127
1.087
1.175
1.140
1.553
1.140
1.203
32
6.27
ROIC%
16.32
19.09
19.34
19.03
18.71
16.94
19.45
16.81
17.65
19.67
11.40
17.65
18.87
57
18.59
Return on equity%
10.21
7.39
7.89
5.30
6.31
5.83
8.75
7.21
6.89
5.75
6.20
6.89
7.05
90
4.80
Return on assets%
4.88
3.70
6.54
8.28
6.97
8.25
8.27
10.63
13.27
11.62
3.63
10.63
8.26
12
45.64
EPS₩
21.51
19.57
17.01
16.96
14.77
15.09
14.29
15.42
16.50
15.68
50.93
1.20%
(3.99%)
—
10.20
EPS growth%
28.68
30.34
29.67
30.41
33.32
32.58
33.03
33.07
30.91
30.35
24.28
32.58
30.66
87
74.89
Bookvalue per sh₩
49.50
53.71
55.56
60.98
68.98
74.28
77.42
90.73
97.49
117.92
141.14
11.32%
9.09%
—
48.96
FCF per share₩
79.81
86.34
98.66
103.32
100.22
116.69
123.42
124.42
124.67
136.02
124.56
6.30%
6.02%
—
135.72
Dividend per sh₩
62.83
64.50
61.79
62.98
72.43
81.04
93.26
107.61
109.45
122.97
130.21
11.17%
7.00%
—
23.26
Div yield (avg)%
16.71
18.62
20.26
22.90
22.10
22.47
23.55
21.17
22.17
21.73
28.72
22.17
21.92
80
28.42
Payout ratio%
23.40
20.97
23.33
22.94
21.67
21.24
23.97
23.46
21.86
24.75
29.18
23.46
23.13
49
14.36
Shares (diluted)M
19.38
20.30
19.82
19.66
22.45
22.12
24.66
26.76
29.33
33.51
13.92
8.34%
5.61%
74
25.32
Buyback yield%
8.70
10.10
11.14
10.85
12.66
11.02
12.55
13.72
16.09
16.49
3.42
13.72
11.84
66
0.300
D/E ratiox
0.202
0.216
0.224
0.267
0.265
0.312
0.354
0.404
0.476
0.553
0.963
0.404
0.290
47
3.952
Enterprise value₩B
2.850
3.037
3.530
3.807
4.121
4.055
3.999
3.935
3.879
4.333
2.001
1.01%
4.06%
68
2.590
LT debt₩B
3.741
4.120
4.431
4.838
4.638
4.677
4.971
5.234
4.977
4.747
4.406
0.47%
2.83%
11
Revenue
₩4.933B
6.78%
1.00×
Cost of revenue
₩2.453B
6.83%
1.00×
Operating expenses
₩766.8M
6.06%
0.93×
Goodwill & intangibles
16.18%
Spread over hurdle
16.71%