3.484
Revenue₩B
3.962
4.309
4.605
4.877
5.383
5.820
6.334
6.959
7.650
8.414
3.786
9.34%
8.50%
40
19.72
Revenue growth%
23.00
22.86
23.27
22.86
21.88
22.63
21.05
18.96
20.17
19.43
25.98
20.17
22.25
35
28.75
Gross margin%
7.32
4.79
4.98
2.06
0.40
0.40
0.40
1.99
1.50
1.18
28.22
1.18
1.74
15
15.82
Operating margin%
7.33
9.43
10.63
10.03
10.60
11.99
13.10
10.36
11.95
13.68
14.55
11.99
10.62
25
17.16
Net margin%
12.17
9.55
6.93
7.30
10.19
11.19
9.92
12.29
10.29
7.81
28.45
10.29
10.06
70
9.864
P/E ratio (avg)x
24.12
26.75
24.87
25.10
28.02
27.83
26.32
27.43
24.55
25.46
32.20
26.32
25.89
94
22.98
EV/EBITx
53.55
63.73
64.92
71.77
79.41
89.60
91.61
91.00
100.6
118.4
29.27
91.61
84.51
56
24.06
FCF yield (avg)%
5.28
5.31
5.91
3.06
4.38
1.68
0.40
0.40
0.40
0.40
2.99
0.40
2.37
71
28.89
FCF margin%
22.48
21.47
20.25
21.76
23.65
23.70
22.14
19.19
21.59
23.04
4.42
22.14
21.95
60
1.432
FCF / Net incomex
1.394
1.321
1.389
1.256
1.180
1.114
0.993
0.895
0.804
0.874
0.502
0.895
1.147
93
23.98
ROIC%
7.58
4.93
3.16
1.85
0.40
0.40
0.75
0.40
0.40
0.40
14.65
0.40
0.57
70
19.38
Return on equity%
18.57
17.33
17.79
17.04
14.89
13.29
11.85
12.87
13.39
12.20
19.21
12.87
14.14
46
12.33
Return on assets%
29.76
27.63
28.39
27.72
28.05
26.05
23.91
22.42
21.03
18.32
16.70
22.42
26.84
84
268.77
EPS₩
455.41
412.36
381.71
372.11
396.54
396.46
415.57
469.17
437.44
406.24
280.06
0.48%
(0.88%)
—
15.88
EPS growth%
0.40
0.40
0.40
0.63
0.40
1.14
3.01
1.90
0.40
0.40
22.78
1.14
0.40
72
286.28
Bookvalue per sh₩
100.89
103.28
116.25
117.38
123.92
132.09
144.72
165.84
158.39
160.03
64.83
5.25%
4.55%
—
344.64
FCF per share₩
489.25
484.72
554.00
594.78
576.04
598.05
664.09
760.92
820.46
785.85
247.44
6.41%
4.26%
—
91.22
Dividend per sh₩
272.42
294.67
296.19
310.80
336.03
388.35
399.53
453.80
482.69
498.65
242.25
8.21%
7.13%
—
23.62
Div yield (avg)%
9.79
7.69
8.50
6.56
7.67
6.42
4.72
5.41
5.13
2.47
24.67
5.13
6.49
52
11.31
Payout ratio%
7.90
9.83
7.73
5.20
2.48
5.16
6.18
6.89
4.09
4.49
17.95
5.16
5.69
17
10.09
Shares (diluted)M
13.29
14.05
14.74
14.21
13.45
13.05
14.03
14.03
14.81
14.93
9.861
2.11%
1.50%
36
3.56
Buyback yield%
22.95
20.43
22.57
20.88
20.91
20.99
19.03
18.94
21.77
19.72
14.07
19.72
20.90
37
1.148
D/E ratiox
1.918
2.119
2.522
2.821
3.265
3.658
3.604
4.276
4.541
4.887
0.932
4.276
3.435
92
7.354
Enterprise value₩B
8.354
8.792
8.505
8.940
8.730
7.538
7.719
8.346
7.778
8.264
4.723
(1.09%)
0.38%
5
6.874
LT debt₩B
8.330
8.491
8.421
7.852
7.681
7.809
7.885
8.374
8.063
7.299
4.077
(1.01%)
(1.59%)
87
Revenue
₩8.414B
8.50%
1.00×
Cost of revenue
₩4.354B
8.96%
1.04×
Operating expenses
₩2.016B
7.94%
0.95×
Goodwill & intangibles
15.80%
Spread over hurdle
(1.64%)