25.99
Revenue₩B
24.68
25.63
27.22
29.11
30.15
31.30
33.45
35.78
38.56
40.73
26.74
6.20%
5.78%
43
6.68
Revenue growth%
4.33
4.37
5.53
8.36
10.19
8.84
9.20
9.59
12.28
12.45
26.61
9.59
9.02
14
22.12
Gross margin%
16.80
16.86
17.31
16.81
14.13
12.61
11.17
12.69
12.53
13.39
12.40
12.61
13.76
13
17.05
Operating margin%
18.84
17.91
17.61
17.33
15.59
15.33
13.36
12.51
11.90
13.48
23.01
13.36
15.46
10
3.54
Net margin%
29.85
29.43
30.80
28.27
27.77
27.61
30.35
32.54
31.71
32.81
17.97
31.71
30.10
35
29.12
P/E ratio (avg)x
39.88
44.17
44.89
44.24
48.92
44.68
48.50
51.04
56.34
51.15
33.60
51.04
46.69
51
17.56
EV/EBITx
18.69
16.75
17.67
16.40
14.94
16.14
14.28
14.06
14.83
14.12
19.42
14.28
15.54
9
27.80
FCF yield (avg)%
19.82
19.64
16.80
13.86
14.37
11.99
10.83
10.39
8.83
11.00
13.33
10.83
12.93
80
19.67
FCF margin%
22.18
22.90
22.67
22.32
23.89
22.65
21.63
23.58
24.61
25.33
25.56
23.58
22.78
44
0.319
FCF / Net incomex
2.358
2.293
2.635
2.744
3.112
2.982
3.439
3.836
4.463
5.223
0.580
3.836
3.047
42
7.43
ROIC%
6.09
7.11
9.68
12.35
13.72
13.78
16.59
18.01
20.20
19.12
23.82
18.01
13.75
30
26.04
Return on equity%
8.49
6.33
8.34
5.71
5.79
8.11
10.88
8.45
8.24
10.47
29.14
8.45
8.29
58
3.21
Return on assets%
24.67
24.13
23.36
25.66
23.78
25.31
27.47
26.26
25.16
26.52
2.86
26.26
25.24
86
842.10
EPS₩
659.89
710.50
707.98
814.02
854.91
1,015
1,115
1,306
1,525
1,832
894.39
16.46%
12.69%
—
3.33
EPS growth%
15.30
13.19
14.25
11.86
9.50
9.66
9.67
8.38
10.62
9.11
8.68
9.66
10.15
52
892.30
Bookvalue per sh₩
2,120
2,286
2,277
2,367
2,459
2,430
2,543
2,574
2,249
2,089
643.95
(3.21%)
(0.21%)
—
549.30
FCF per share₩
2,730
2,856
3,219
3,765
4,426
5,305
5,200
6,252
6,726
7,886
1,886
12.24%
13.17%
—
424.50
Dividend per sh₩
1,042
1,154
1,267
1,465
1,742
1,973
2,148
2,109
2,458
2,793
603.26
9.90%
10.39%
—
8.43
Div yield (avg)%
15.72
15.74
15.71
16.77
17.60
20.32
21.62
24.56
25.14
23.59
22.24
23.59
18.96
65
21.84
Payout ratio%
11.38
10.98
12.06
10.18
8.75
11.31
11.79
9.18
7.21
4.32
3.93
9.18
10.58
54
10.82
Shares (diluted)M
18.22
20.71
22.02
21.48
24.73
28.91
31.42
31.61
32.03
37.25
10.70
8.54%
8.51%
53
22.31
Buyback yield%
24.38
26.75
23.99
23.49
21.77
24.47
27.09
26.46
26.63
25.88
18.38
26.46
25.18
28
0.537
D/E ratiox
0.577
0.592
0.560
0.567
0.596
0.608
0.646
0.677
0.741
0.815
1.126
0.677
0.602
50
29.06
Enterprise value₩B
34.92
38.68
43.54
48.04
52.57
62.09
64.12
70.40
83.13
86.60
21.95
10.50%
11.33%
27
21.82
LT debt₩B
38.70
42.29
46.52
46.01
53.16
51.27
59.92
57.95
58.60
55.67
7.101
0.93%
5.44%
32
Revenue
₩40.73B
5.78%
1.00×
Cost of revenue
₩28.51B
5.78%
1.00×
Operating expenses
₩6.021B
5.26%
0.95×
Goodwill & intangibles
16.19%
Spread over hurdle
(4.17%)