65.21
Revenue₩B
39.41
40.03
40.85
41.70
43.47
45.37
45.69
47.05
47.43
48.68
70.51
2.29%
2.65%
94
24.48
Revenue growth%
10.70
10.93
10.75
13.24
14.95
15.77
18.26
20.61
21.06
18.37
10.71
18.37
15.36
89
5.60
Gross margin%
25.50
25.53
24.43
25.10
23.86
23.16
21.68
23.06
20.52
19.15
9.27
21.68
23.51
93
27.99
Operating margin%
30.74
32.66
35.15
35.76
36.32
38.16
36.58
34.57
32.48
34.37
4.69
34.57
34.86
69
22.63
Net margin%
13.59
15.73
14.38
14.66
12.51
12.83
10.62
13.27
11.44
8.52
24.36
11.44
13.05
52
17.21
P/E ratio (avg)x
31.00
30.54
27.55
27.04
25.08
26.02
25.77
28.86
26.71
26.20
30.85
26.20
26.88
12
23.94
EV/EBITx
26.00
28.66
27.46
29.96
34.22
37.09
37.36
35.83
39.95
38.58
7.961
37.36
35.03
68
14.73
FCF yield (avg)%
4.52
4.82
5.56
5.70
4.91
4.00
2.29
2.69
2.61
3.01
28.73
2.69
4.26
33
16.37
FCF margin%
19.52
20.17
21.45
19.48
18.26
20.61
18.47
20.40
18.30
20.73
21.52
20.40
19.84
33
0.758
FCF / Net incomex
0.622
0.570
0.524
0.508
0.530
0.494
0.464
0.447
0.502
0.511
1.750
0.494
0.510
15
26.63
ROIC%
11.29
13.07
12.57
9.97
12.29
11.84
9.38
8.16
5.32
4.97
14.87
8.16
10.63
47
24.51
Return on equity%
29.20
26.46
29.09
30.58
29.24
31.31
32.31
32.33
35.09
37.53
23.52
32.33
30.94
12
11.75
Return on assets%
19.87
20.64
18.66
21.25
23.63
22.68
25.47
27.53
27.56
28.11
23.51
27.53
23.15
61
430.29
EPS₩
628.07
716.03
751.28
862.01
835.59
976.88
989.46
1,043
1,209
1,211
474.85
7.71%
7.61%
—
18.21
EPS growth%
21.81
20.33
20.77
22.79
25.51
27.99
28.88
28.26
29.34
29.39
26.82
28.88
26.75
50
786.17
Bookvalue per sh₩
1,547
1,773
1,900
2,224
2,369
2,650
3,015
3,216
3,213
3,185
225.82
6.10%
7.51%
—
951.16
FCF per share₩
1,854
1,701
1,870
2,065
2,270
2,340
2,169
2,296
2,375
2,408
930.65
1.18%
2.36%
—
1,393
Dividend per sh₩
889.20
828.08
872.09
882.49
970.95
974.57
1,066
1,128
1,290
1,429
343.74
8.03%
5.70%
—
23.07
Div yield (avg)%
8.58
11.15
11.98
13.37
13.07
15.93
17.04
18.17
20.22
22.20
9.15
18.17
14.65
25
14.89
Payout ratio%
20.99
23.48
22.71
22.31
23.40
23.77
21.45
22.46
23.85
21.02
20.01
22.46
22.58
68
21.89
Shares (diluted)M
37.67
43.30
51.67
51.93
60.01
62.43
73.95
79.55
89.50
108.1
22.00
12.48%
11.31%
92
12.88
Buyback yield%
27.85
30.40
27.44
27.08
24.81
22.60
19.61
17.46
17.78
20.06
8.51
19.61
23.70
56
1.045
D/E ratiox
0.834
0.870
0.939
0.865
0.916
0.859
0.916
0.896
0.755
0.736
1.131
0.859
0.868
69
47.10
Enterprise value₩B
71.28
76.26
84.12
91.57
96.58
92.95
88.48
83.76
75.51
75.90
24.21
(4.70%)
(0.22%)
16
50.83
LT debt₩B
21.17
23.89
25.15
30.37
31.17
34.83
34.88
33.92
37.34
38.79
8.596
4.47%
7.08%
29
Revenue
₩48.68B
2.65%
1.00×
Cost of revenue
₩31.94B
2.91%
1.03×
Operating expenses
₩8.819B
2.07%
0.95×
Goodwill & intangibles
18.49%
Spread over hurdle
36.84%