2.963
Revenue₩B
12.58
13.70
14.87
16.41
17.65
18.76
20.65
22.11
24.38
25.84
3.315
7.92%
8.43%
45
12.79
Revenue growth%
21.12
22.24
25.01
25.53
27.07
27.74
29.56
29.60
26.99
28.00
4.24
28.00
27.03
14
10.76
Gross margin%
32.35
33.47
31.67
33.81
32.24
32.90
31.84
31.75
29.12
26.29
3.86
31.75
32.04
22
8.31
Operating margin%
22.88
24.31
27.24
27.65
29.27
31.11
32.72
33.04
30.53
31.39
26.92
31.39
29.90
49
25.01
Net margin%
19.76
22.50
20.34
19.79
20.82
21.82
18.94
16.80
18.93
17.52
27.37
18.93
19.78
85
20.89
P/E ratio (avg)x
30.44
29.25
32.16
31.11
35.14
37.05
41.68
40.42
37.85
42.17
15.00
40.42
36.10
18
36.89
EV/EBITx
11.09
10.97
11.64
11.10
11.25
9.976
11.05
11.35
12.27
12.56
12.72
11.35
11.17
25
12.54
FCF yield (avg)%
12.49
14.41
11.68
11.26
11.91
10.03
12.63
11.23
10.54
8.43
7.87
10.54
11.47
67
19.43
FCF margin%
22.81
21.69
23.01
25.69
27.56
27.50
27.28
28.90
26.04
27.75
9.88
27.50
26.66
94
0.265
FCF / Net incomex
1.094
1.293
1.418
1.602
1.579
1.662
1.725
2.024
2.289
2.548
0.244
2.024
1.632
8
5.49
ROIC%
24.00
21.13
22.97
20.12
21.31
23.36
20.69
22.53
23.20
22.84
4.86
22.84
22.68
24
21.01
Return on equity%
26.55
28.73
28.37
30.91
28.39
27.95
28.80
28.91
27.05
28.72
23.53
28.72
28.55
28
25.38
Return on assets%
26.13
24.79
25.31
26.93
25.56
23.77
24.34
23.33
24.16
24.64
17.87
24.16
24.72
6
444.93
EPS₩
1,566
1,469
1,511
1,639
1,660
1,759
1,864
2,025
2,121
2,254
455.26
6.31%
4.25%
—
12.44
EPS growth%
8.71
9.79
12.06
11.82
10.34
9.12
11.50
9.90
10.15
10.40
13.60
10.15
10.25
43
886.50
Bookvalue per sh₩
2,085
2,110
2,228
2,116
2,288
2,495
2,702
3,049
3,366
3,786
1,229
10.60%
5.19%
—
1,823
FCF per share₩
1,648
1,816
1,863
1,950
1,987
2,032
2,145
2,449
2,708
3,223
1,580
10.15%
7.92%
—
1,778
Dividend per sh₩
1,419
1,294
1,102
1,055
1,096
1,154
1,110
949.31
823.23
850.56
1,445
(4.94%)
(4.43%)
—
26.35
Div yield (avg)%
23.24
21.89
24.50
24.27
23.31
23.31
25.92
24.30
23.17
23.33
11.19
23.33
23.32
71
24.27
Payout ratio%
28.17
30.85
28.46
31.20
29.12
26.54
27.02
29.84
29.37
27.79
17.04
27.79
28.79
44
9.510
Shares (diluted)M
11.74
11.91
13.44
13.55
15.71
15.97
16.78
18.62
17.66
16.90
9.474
1.47%
4.71%
81
13.60
Buyback yield%
15.36
13.75
15.77
16.47
17.62
19.73
20.46
17.73
18.35
18.14
6.78
18.35
17.68
5
1.379
D/E ratiox
0.947
0.878
0.835
0.773
0.808
0.918
0.942
0.909
0.894
1.008
0.939
0.918
0.902
78
21.35
Enterprise value₩B
14.79
17.20
16.49
19.11
18.83
17.97
17.94
17.19
16.37
17.62
12.75
(1.32%)
2.82%
50
16.63
LT debt₩B
28.97
26.97
27.84
28.60
26.72
29.80
33.07
33.51
33.28
37.31
19.25
6.90%
3.15%
38
Revenue
₩25.84B
8.43%
1.00×
Cost of revenue
₩13.87B
8.29%
0.99×
Operating expenses
₩4.604B
8.92%
1.05×
Goodwill & intangibles
13.86%
Spread over hurdle
27.09%