4.701
Revenue₩B
7.586
8.278
8.796
9.373
10.15
10.90
11.65
12.66
13.84
14.58
4.843
7.52%
7.30%
81
22.04
Revenue growth%
11.84
9.20
11.82
14.42
16.47
16.87
17.25
17.14
17.32
18.68
18.52
17.25
16.67
44
21.56
Gross margin%
11.50
12.42
13.12
10.71
9.47
11.13
8.89
11.27
8.76
9.37
23.75
9.37
10.92
20
3.94
Operating margin%
33.03
30.15
31.20
29.28
31.91
31.03
29.65
32.37
35.17
37.58
18.68
32.37
31.56
22
3.72
Net margin%
9.73
8.72
7.99
8.24
7.03
5.04
5.99
3.05
0.40
0.40
27.03
3.05
6.51
70
7.136
P/E ratio (avg)x
22.62
21.13
23.91
22.47
25.65
23.99
25.49
24.01
26.62
26.94
35.49
25.49
24.00
85
20.72
EV/EBITx
27.43
27.86
29.90
33.93
37.04
39.22
39.13
39.74
47.77
52.43
26.26
39.74
38.09
29
15.10
FCF yield (avg)%
19.48
21.78
21.42
20.59
22.39
20.21
19.98
19.82
18.05
19.64
11.16
19.82
20.10
40
7.96
FCF margin%
16.14
15.61
16.12
13.16
15.50
14.38
12.70
12.09
13.28
14.93
27.08
13.28
14.65
11
1.193
FCF / Net incomex
0.534
0.520
0.539
0.497
0.479
0.536
0.490
0.542
0.573
0.624
0.466
0.542
0.535
73
4.61
ROIC%
14.76
17.44
17.01
16.74
14.94
16.37
18.28
19.33
20.91
19.75
23.61
19.33
17.22
11
4.25
Return on equity%
20.22
19.89
22.34
20.68
21.32
19.16
21.89
21.35
22.15
24.34
13.80
21.89
21.34
89
9.38
Return on assets%
21.54
19.02
17.29
20.08
17.08
16.74
16.14
13.55
15.63
14.94
10.13
15.63
16.91
44
220.26
EPS₩
63.07
63.80
65.30
73.77
82.30
90.48
88.51
93.55
107.77
114.67
229.36
6.86%
5.76%
—
27.08
EPS growth%
32.19
34.84
34.03
35.17
36.16
36.27
35.44
33.70
31.37
30.87
9.42
33.70
34.43
47
149.18
Bookvalue per sh₩
191.16
199.84
203.39
206.81
211.09
216.75
203.31
194.62
221.21
221.12
93.72
0.93%
2.02%
—
192.95
FCF per share₩
166.36
152.75
157.24
152.45
157.77
177.61
197.50
210.62
219.87
217.66
209.21
6.65%
2.12%
—
246.34
Dividend per sh₩
151.10
157.82
153.31
150.01
137.89
132.27
138.73
130.43
119.25
127.28
91.71
(1.59%)
(2.16%)
—
27.59
Div yield (avg)%
21.05
21.12
18.42
15.85
13.35
11.39
9.43
11.11
12.23
15.03
11.00
11.39
14.19
68
13.08
Payout ratio%
23.25
22.10
24.63
24.93
25.82
24.47
22.35
25.13
22.83
20.70
28.29
22.83
23.86
25
19.88
Shares (diluted)M
17.44
16.65
18.47
16.76
17.95
18.70
18.45
16.28
17.90
18.99
19.27
1.14%
0.95%
51
20.30
Buyback yield%
29.01
30.00
28.93
30.93
28.72
27.64
28.60
29.30
29.07
29.06
17.97
29.06
29.04
65
0.783
D/E ratiox
1.575
1.760
1.711
1.590
1.595
1.495
1.556
1.424
1.558
1.458
0.619
1.495
1.567
82
3.633
Enterprise value₩B
13.73
14.33
15.05
16.63
18.18
21.27
21.56
22.59
22.95
23.01
2.996
4.82%
6.53%
10
8.488
LT debt₩B
3.948
3.716
3.857
4.155
4.502
4.771
4.490
4.495
4.936
4.900
2.898
1.71%
2.02%
68
Revenue
₩14.58B
7.30%
1.00×
Cost of revenue
₩10.01B
7.19%
0.99×
Operating expenses
₩2.342B
7.32%
1.00×
Property and equipment
16.71%
Spread over hurdle
(2.65%)