3.018
Revenue₩B
1.648
1.774
1.934
2.100
2.247
2.427
2.657
2.842
2.975
3.208
3.331
7.38%
7.84%
35
21.89
Revenue growth%
3.08
1.09
2.83
4.48
7.20
8.46
7.86
5.42
5.63
8.17
14.01
7.86
5.52
86
24.97
Gross margin%
15.31
14.88
15.44
14.94
12.35
14.44
13.08
10.90
10.19
12.27
19.10
12.27
13.76
78
20.18
Operating margin%
21.99
24.81
22.15
22.60
19.82
17.84
19.07
20.85
18.52
15.82
23.32
18.52
20.34
18
4.67
Net margin%
26.55
26.89
25.37
24.72
22.71
23.72
25.41
26.32
26.98
28.17
29.30
26.32
25.86
24
28.62
P/E ratio (avg)x
9.934
11.14
12.46
12.60
13.37
14.94
15.39
16.34
18.00
16.48
15.23
16.34
14.16
57
25.44
EV/EBITx
7.252
7.114
6.806
6.848
7.494
7.785
7.808
7.719
8.984
9.134
27.41
7.808
7.607
17
16.90
FCF yield (avg)%
6.71
8.49
7.58
8.19
5.75
3.87
6.54
8.38
5.57
2.95
19.62
5.57
6.62
11
16.19
FCF margin%
19.03
17.19
15.13
15.73
15.88
17.23
16.20
19.12
20.69
22.47
5.23
19.12
17.21
33
0.907
FCF / Net incomex
1.073
0.998
1.033
1.086
1.162
1.116
1.047
1.008
0.995
1.131
1.405
1.047
1.060
85
23.53
ROIC%
15.43
17.64
17.59
18.65
17.21
19.87
19.22
20.35
18.07
17.85
4.02
19.22
17.96
5
27.35
Return on equity%
28.22
29.36
27.74
25.37
26.20
27.53
28.68
29.39
31.20
32.10
11.97
29.39
28.45
41
19.93
Return on assets%
10.07
8.13
9.61
10.96
12.89
11.85
12.95
13.48
11.00
10.35
20.46
11.85
10.98
24
334.86
EPS₩
242.30
269.87
283.65
286.23
287.71
343.32
403.67
397.52
440.84
446.46
361.24
9.19%
6.44%
—
19.83
EPS growth%
31.73
33.24
31.41
31.05
29.68
29.03
26.33
27.46
30.38
30.43
27.35
29.03
30.41
20
149.31
Bookvalue per sh₩
173.28
189.27
205.93
212.41
254.49
301.23
321.17
371.67
365.51
359.04
178.59
7.13%
8.82%
—
238.35
FCF per share₩
492.07
528.94
600.64
599.94
595.61
688.55
765.77
867.70
919.26
1,042
158.55
11.83%
8.95%
—
312.98
Dividend per sh₩
217.33
222.89
258.76
252.95
260.53
301.73
293.50
296.74
298.51
346.01
357.33
5.84%
4.63%
—
5.17
Div yield (avg)%
32.14
34.95
37.65
38.38
37.01
34.27
32.53
33.10
31.62
29.13
7.76
32.53
33.68
93
14.12
Payout ratio%
24.37
24.09
26.72
24.07
26.85
28.63
28.33
31.23
30.49
32.95
21.36
30.49
27.59
45
8.988
Shares (diluted)M
6.817
6.831
7.341
6.997
7.365
7.304
6.625
5.903
5.486
5.753
9.153
(4.82%)
(2.76%)
61
10.36
Buyback yield%
24.26
22.26
19.70
18.90
16.77
16.87
14.68
14.48
11.67
12.43
29.15
14.48
16.82
39
0.602
D/E ratiox
0.601
0.613
0.640
0.673
0.597
0.551
0.571
0.488
0.526
0.531
1.266
0.531
0.584
85
2.549
Enterprise value₩B
3.738
4.427
4.479
5.298
6.020
6.550
7.387
7.600
7.551
8.518
2.761
7.19%
8.24%
24
2,795
LT debt₩M
721.0
662.4
616.1
631.9
595.9
570.7
620.8
671.3
602.8
585.5
784.9
(0.35%)
(1.62%)
70
Revenue
₩3.208B
7.84%
1.00×
Cost of revenue
₩1.897B
7.62%
0.98×
Operating expenses
₩686.6M
8.39%
1.05×
Spread over hurdle
(0.83%)