4.137
Revenue₩B
5.210
5.526
5.813
5.942
6.096
6.360
6.607
6.802
7.169
7.516
4.348
4.28%
3.95%
36
16.17
Revenue growth%
17.05
17.10
16.18
16.02
13.28
16.05
13.05
13.83
13.28
11.74
6.76
13.28
14.93
85
13.66
Gross margin%
5.44
4.28
7.23
9.35
8.55
7.68
10.03
10.12
9.53
12.31
29.38
10.03
8.95
10
5.01
Operating margin%
15.45
17.48
15.28
13.98
11.63
12.15
13.93
14.50
16.49
19.32
7.29
14.50
14.89
59
21.28
Net margin%
23.66
21.59
24.15
26.03
25.40
25.16
27.04
27.72
28.96
31.90
23.48
27.72
25.72
66
26.83
P/E ratio (avg)x
7.439
8.189
7.233
6.772
5.984
5.640
5.685
5.113
5.266
5.215
31.27
5.266
5.835
86
30.97
EV/EBITx
33.96
40.34
41.87
47.35
52.66
57.42
67.45
69.28
71.06
84.40
27.24
69.28
55.04
51
23.56
FCF yield (avg)%
18.26
19.56
17.62
17.77
15.35
15.60
12.81
10.24
8.71
6.57
4.26
10.24
15.48
9
11.98
FCF margin%
11.99
13.99
14.32
13.02
14.49
13.72
11.87
9.65
7.60
6.73
5.49
9.65
12.51
24
1.783
FCF / Net incomex
1.317
1.319
1.319
1.448
1.605
1.649
1.863
1.930
1.922
2.040
1.637
1.922
1.627
15
13.86
ROIC%
16.09
16.29
17.16
18.11
19.13
16.29
17.96
15.44
12.64
11.08
11.00
15.44
16.29
49
17.72
Return on equity%
11.88
13.75
15.89
14.11
13.99
11.64
13.53
11.99
9.29
9.81
10.24
11.64
12.76
91
13.54
Return on assets%
17.56
17.17
16.97
17.42
15.12
14.89
15.40
12.73
13.43
13.93
21.12
13.93
15.26
43
182.42
EPS₩
111.78
114.57
122.35
123.28
119.13
122.09
108.46
112.65
102.80
101.19
189.22
(3.21%)
(0.19%)
—
11.58
EPS growth%
24.15
23.47
22.64
20.47
21.33
23.00
22.30
23.08
21.18
18.77
7.31
22.30
22.47
53
181.97
Bookvalue per sh₩
317.32
318.40
373.69
391.05
442.04
470.49
498.26
601.42
629.29
690.85
175.03
9.34%
10.05%
—
174.76
FCF per share₩
78.26
75.29
74.24
84.32
78.59
89.71
82.70
77.84
76.56
77.75
120.37
(0.22%)
(0.82%)
—
79.15
Dividend per sh₩
136.07
143.35
140.37
145.21
163.54
160.01
159.41
175.67
191.19
215.29
140.30
5.65%
4.77%
—
11.30
Div yield (avg)%
23.08
25.14
25.31
24.76
25.64
27.71
26.93
27.76
27.25
27.08
27.18
27.25
26.28
10
26.31
Payout ratio%
32.90
32.28
33.80
36.63
34.48
31.65
32.93
30.41
32.93
31.68
9.30
31.68
32.92
24
44.42
Shares (diluted)M
45.50
43.86
46.25
45.68
47.54
47.70
51.26
55.37
60.87
59.45
44.93
4.57%
3.21%
62
6.68
Buyback yield%
0.40
0.40
1.89
4.60
3.58
5.15
5.65
4.09
4.01
4.22
15.93
4.22
4.05
42
0.677
D/E ratiox
1.187
1.299
1.210
1.390
1.309
1.321
1.472
1.361
1.282
1.338
1.495
1.338
1.315
18
6.454
Enterprise value₩B
11.12
10.70
11.20
12.41
12.35
14.46
15.37
17.49
19.07
19.78
0.408
9.87%
7.42%
83
8.331
LT debt₩B
4.093
4.305
4.224
3.604
3.119
2.800
2.497
2.202
2.159
2.052
5.351
(8.03%)
(6.40%)
28
Revenue
₩7.516B
3.95%
1.00×
Cost of revenue
₩5.261B
3.95%
1.00×
Operating expenses
₩1.580B
4.29%
1.03×
Goodwill & intangibles
18.12%
Spread over hurdle
(4.51%)