3.428
Revenue₩B
4.216
4.495
4.707
5.076
5.456
5.956
6.284
6.590
7.102
7.649
3.745
6.99%
7.00%
92
26.00
Revenue growth%
15.90
17.68
18.38
18.61
17.72
15.45
16.48
15.88
13.93
14.09
4.10
15.45
16.19
75
28.58
Gross margin%
20.73
20.16
21.67
19.42
20.45
21.76
23.19
23.65
22.67
22.90
3.08
22.90
21.71
71
22.45
Operating margin%
22.46
21.99
19.04
19.24
19.75
19.46
17.50
15.75
14.41
13.72
27.12
15.75
19.14
27
12.15
Net margin%
0.40
0.40
0.40
0.40
3.23
0.87
0.40
1.18
0.65
0.40
12.07
0.65
0.40
81
35.46
P/E ratio (avg)x
8.218
8.032
8.869
9.305
9.944
11.07
10.48
10.28
9.801
10.98
16.01
10.48
9.873
16
29.35
EV/EBITx
26.11
26.60
29.79
27.97
29.42
32.74
35.13
38.84
43.12
43.25
17.09
38.84
31.27
78
6.98
FCF yield (avg)%
30.04
29.25
26.79
27.52
28.42
26.55
27.34
28.55
28.96
30.82
14.85
28.55
28.48
20
26.52
FCF margin%
0.40
0.45
0.40
2.92
3.08
4.27
3.63
5.90
5.78
8.45
4.66
5.78
3.36
71
1.237
FCF / Net incomex
0.336
0.296
0.256
0.219
0.218
0.228
0.227
0.242
0.214
0.201
1.014
0.227
0.227
70
2.36
ROIC%
34.09
34.53
32.85
30.90
30.03
29.30
28.09
26.86
29.05
30.47
6.64
29.05
30.25
12
19.92
Return on equity%
20.03
20.07
19.50
21.71
23.21
25.82
27.10
29.67
32.38
33.88
13.29
29.67
24.51
53
23.73
Return on assets%
0.40
0.58
0.40
0.40
3.16
5.20
3.42
3.93
4.73
1.79
21.22
3.93
2.47
41
1,082
EPS₩
1,319
1,236
1,408
1,643
1,551
1,510
1,428
1,356
1,502
1,445
1,147
(1.40%)
2.13%
—
22.84
EPS growth%
8.83
7.25
4.61
2.89
4.55
3.13
1.92
4.69
4.57
2.35
26.03
3.13
4.56
9
482.39
Bookvalue per sh₩
299.39
279.42
305.78
305.59
295.17
291.72
310.72
353.64
349.62
360.57
667.12
4.08%
1.72%
—
836.93
FCF per share₩
216.34
233.90
204.34
208.78
191.76
203.85
209.58
192.92
166.85
157.73
639.37
(3.83%)
(4.31%)
—
859.93
Dividend per sh₩
874.26
937.54
957.15
1,001
1,052
1,047
1,031
915.54
835.85
822.60
1,154
(4.79%)
0.02%
—
19.34
Div yield (avg)%
25.58
26.51
26.92
24.17
22.27
22.12
22.65
21.23
18.36
16.56
23.14
21.23
22.46
67
12.11
Payout ratio%
25.44
25.86
26.60
28.89
26.66
28.90
28.33
25.33
25.96
25.06
28.55
25.96
26.28
90
3.984
Shares (diluted)M
3.416
3.681
3.497
3.655
3.262
2.857
2.943
3.016
2.594
2.813
4.109
(2.92%)
(2.66%)
79
10.42
Buyback yield%
10.25
13.07
15.14
15.25
17.22
19.75
21.47
20.08
17.99
16.79
28.66
19.75
17.00
19
1.342
D/E ratiox
0.661
0.612
0.586
0.517
0.523
0.474
0.419
0.447
0.457
0.476
0.892
0.457
0.497
90
0.365
Enterprise value₩B
10.46
12.10
11.69
12.88
14.00
16.52
16.63
19.42
20.44
20.87
5.365
8.32%
8.61%
10
6.537
LT debt₩B
3.750
3.706
3.395
3.059
3.452
3.707
3.604
4.025
4.020
3.649
3.693
1.12%
(1.43%)
89
Revenue
₩7.649B
7.00%
1.00×
Cost of revenue
₩4.226B
6.93%
0.99×
Operating expenses
₩1.946B
7.02%
1.00×
Goodwill & intangibles
18.31%
Spread over hurdle
(0.94%)