4.757
Revenue₩B
4.901
5.234
5.455
5.710
6.067
6.328
6.467
6.889
7.245
7.547
5.284
4.46%
4.75%
27
13.49
Revenue growth%
24.09
25.38
24.60
22.89
22.12
21.40
18.40
18.58
19.50
19.64
2.44
19.50
21.76
81
27.14
Gross margin%
21.44
20.13
21.11
18.95
18.76
15.88
14.51
14.98
12.38
9.51
17.49
14.51
17.32
45
14.73
Operating margin%
2.10
2.53
0.80
2.53
2.86
1.33
1.63
3.42
0.75
0.40
27.93
1.33
1.87
65
25.49
Net margin%
1.17
0.40
1.16
1.45
3.41
2.42
4.22
1.39
0.40
0.40
13.23
1.39
1.28
30
29.97
P/E ratio (avg)x
46.05
53.52
53.11
60.30
66.92
75.42
74.61
81.74
80.13
92.49
19.03
80.13
70.77
84
20.09
EV/EBITx
23.33
21.35
22.19
24.23
26.10
22.75
20.28
18.86
18.45
16.91
21.14
18.86
21.77
86
5.87
FCF yield (avg)%
20.05
21.78
24.44
25.15
22.44
21.50
21.72
20.81
22.02
24.69
7.85
21.72
21.90
81
11.22
FCF margin%
13.50
11.97
10.16
9.41
11.00
13.00
12.58
15.08
13.92
14.55
6.78
13.92
12.79
79
0.334
FCF / Net incomex
0.965
0.925
0.844
0.806
0.904
0.945
0.947
0.970
1.065
1.135
1.515
0.970
0.946
52
18.69
ROIC%
8.45
10.28
7.88
9.28
10.27
8.55
9.38
9.13
11.30
12.29
25.40
9.38
9.33
51
22.32
Return on equity%
21.16
19.85
17.77
17.50
17.91
18.36
17.90
17.20
19.35
17.31
9.24
17.90
17.90
76
29.20
Return on assets%
25.28
28.27
29.82
28.25
30.99
30.82
33.21
33.85
31.42
30.64
16.19
31.42
30.73
47
141.91
EPS₩
80.79
69.28
73.24
64.80
69.30
66.63
63.63
56.20
52.57
54.43
156.11
(4.72%)
(4.25%)
—
15.45
EPS growth%
7.84
6.78
4.12
3.09
4.70
3.31
4.40
3.59
0.81
0.40
23.09
3.31
3.85
64
178.29
Bookvalue per sh₩
60.36
59.95
60.65
72.37
83.40
100.03
113.02
134.98
149.87
175.25
47.37
16.01%
11.02%
—
149.53
FCF per share₩
161.16
177.39
188.56
181.59
199.19
222.15
222.84
213.45
241.75
249.96
183.03
4.65%
5.90%
—
69.45
Dividend per sh₩
196.51
191.91
206.09
242.64
278.22
285.66
323.19
332.34
324.80
337.36
144.85
3.93%
5.67%
—
7.02
Div yield (avg)%
17.84
17.29
19.44
22.18
24.93
26.75
29.12
27.68
25.39
24.75
13.18
26.75
24.84
25
23.91
Payout ratio%
17.52
15.42
12.86
15.76
18.67
21.08
23.59
23.56
21.85
24.51
23.08
23.56
19.88
51
13.76
Shares (diluted)M
17.37
20.04
19.13
19.64
20.69
23.56
25.26
29.23
27.30
29.31
14.31
7.22%
6.67%
65
20.63
Buyback yield%
10.84
9.84
12.18
12.99
13.46
11.29
12.98
13.86
11.81
8.82
26.89
11.81
11.99
9
0.308
D/E ratiox
0.074
0.070
0.074
0.073
0.080
0.079
0.073
0.073
0.072
0.065
1.082
0.073
0.073
93
9.423
Enterprise value₩B
6.335
5.516
5.217
5.071
4.764
4.838
4.660
4.483
4.780
4.125
7.851
(2.84%)
(3.46%)
44
5.949
LT debt₩B
4.943
5.359
5.763
6.119
6.878
7.626
6.934
6.318
5.845
5.447
0.444
(4.56%)
(0.07%)
78
Revenue
₩7.547B
4.75%
1.00×
Cost of revenue
₩3.836B
4.99%
1.02×
Operating expenses
₩1.140B
3.97%
0.93×
Goodwill & intangibles
19.61%
Spread over hurdle
23.82%