11.06
Revenue₩B
13.85
15.31
16.77
18.21
19.78
21.35
22.74
24.19
26.67
28.95
11.47
7.91%
8.50%
71
26.00
Revenue growth%
21.19
23.08
20.22
23.12
23.00
22.92
21.85
22.09
20.77
18.16
24.72
21.85
21.97
61
22.80
Gross margin%
5.34
4.77
7.26
10.00
10.57
7.89
10.26
10.72
13.30
10.82
8.42
10.72
10.13
50
27.11
Operating margin%
25.05
25.52
24.03
26.15
25.13
27.95
25.70
25.73
24.18
23.18
24.45
25.70
25.33
41
13.21
Net margin%
6.61
4.96
6.55
9.51
6.56
5.41
5.63
8.00
7.09
7.95
29.16
7.09
6.59
57
24.05
P/E ratio (avg)x
35.79
39.03
38.62
36.47
33.48
34.98
35.63
33.98
33.01
29.80
28.22
33.98
35.31
74
20.90
EV/EBITx
11.60
11.56
11.43
11.12
11.85
12.52
12.22
13.19
14.35
15.40
17.19
13.19
12.04
19
2.28
FCF yield (avg)%
19.85
22.62
20.96
23.47
26.06
27.35
25.68
23.63
26.21
23.32
22.36
25.68
23.55
46
25.62
FCF margin%
7.98
10.80
9.63
9.50
7.25
6.39
5.30
8.24
11.10
11.00
2.04
8.24
8.87
16
0.871
FCF / Net incomex
2.724
3.064
3.069
3.725
3.738
4.145
4.840
5.179
5.089
5.151
0.475
5.089
3.942
23
19.89
ROIC%
13.99
14.90
16.44
16.97
14.90
17.89
17.61
19.72
19.38
18.07
16.51
18.07
17.29
34
7.27
Return on equity%
25.61
27.83
29.51
29.05
28.04
30.82
31.59
31.64
33.65
33.38
8.86
31.64
30.17
54
16.07
Return on assets%
3.13
5.32
7.59
7.92
9.10
9.86
11.72
9.59
10.34
12.69
26.35
10.34
9.34
67
180.85
EPS₩
688.55
725.96
744.02
780.93
874.05
865.55
1,011
1,101
1,118
1,167
200.35
5.95%
6.28%
—
20.73
EPS growth%
17.57
17.23
17.74
16.96
18.64
16.07
18.30
17.34
14.40
11.43
4.39
16.07
17.29
20
614.56
Bookvalue per sh₩
543.80
613.08
675.06
635.95
607.08
604.55
605.84
558.96
595.94
663.24
312.55
1.79%
3.23%
—
437.74
FCF per share₩
660.92
632.41
594.29
656.02
727.88
797.47
859.19
896.34
1,017
1,121
608.33
9.01%
6.31%
—
619.97
Dividend per sh₩
199.19
192.80
208.40
230.85
239.62
261.43
284.68
274.40
303.00
300.21
166.10
4.61%
3.42%
—
26.64
Div yield (avg)%
11.07
8.42
7.78
10.65
8.62
9.20
6.22
8.87
6.49
4.67
8.86
6.49
8.52
54
4.92
Payout ratio%
21.46
18.64
21.19
22.52
22.34
20.89
21.97
24.25
23.78
23.12
29.68
23.12
22.15
50
13.54
Shares (diluted)M
17.14
18.39
20.09
19.67
21.16
20.03
20.55
20.83
21.55
21.48
13.29
0.30%
2.92%
20
6.27
Buyback yield%
8.41
9.01
7.96
8.51
10.80
8.47
7.80
6.70
3.83
4.25
6.95
6.70
8.18
50
0.622
D/E ratiox
1.159
1.123
1.168
1.125
1.189
1.103
1.048
1.165
1.320
1.500
0.831
1.165
1.162
58
7.015
Enterprise value₩B
1.512
1.511
1.428
1.484
1.324
1.178
1.114
1.145
1.258
1.144
18.17
(2.89%)
(1.99%)
62
13.31
LT debt₩B
19.11
17.50
17.50
17.42
18.86
19.10
20.86
22.48
23.11
22.49
21.79
3.58%
2.39%
19
Revenue
₩28.95B
8.50%
1.00×
Cost of revenue
₩19.79B
8.28%
0.98×
Operating expenses
₩6.353B
8.61%
1.01×
Spread over hurdle
(6.11%)