1.186
Revenue₩B
7.479
8.063
8.644
9.371
9.924
10.85
11.45
12.09
13.01
14.01
1.231
7.13%
7.51%
93
16.23
Revenue growth%
28.95
27.34
25.72
25.14
24.90
21.99
22.36
22.92
22.86
21.54
3.67
22.36
23.91
85
17.95
Gross margin%
23.43
25.12
22.61
22.78
24.38
24.44
24.96
26.30
28.24
25.71
27.69
25.71
24.70
34
10.70
Operating margin%
9.93
11.96
9.73
9.59
10.97
12.60
10.59
11.58
8.92
10.84
24.81
10.84
10.72
29
22.19
Net margin%
1.54
0.40
0.40
0.40
2.74
4.96
5.93
5.27
3.22
1.05
5.34
4.96
2.14
72
35.32
P/E ratio (avg)x
11.19
12.29
13.32
14.40
12.96
11.96
10.84
9.647
9.115
8.584
28.65
9.647
11.58
15
33.72
EV/EBITx
12.78
12.70
14.19
15.04
15.59
16.83
16.89
19.66
23.56
27.37
15.99
19.66
16.21
86
3.03
FCF yield (avg)%
27.11
25.65
26.45
24.80
25.91
23.93
24.99
27.97
24.99
26.22
3.45
24.99
25.78
18
14.00
FCF margin%
24.45
23.17
24.20
26.30
25.32
22.33
20.40
18.72
19.49
19.70
10.71
19.70
22.75
42
0.825
FCF / Net incomex
0.777
0.748
0.775
0.834
0.951
1.105
1.162
1.379
1.497
1.623
0.371
1.379
1.028
12
24.90
ROIC%
9.69
11.97
13.74
14.25
15.57
16.44
17.79
15.40
17.37
14.51
26.28
16.44
14.95
94
17.09
Return on equity%
17.78
15.64
14.09
13.19
14.76
14.85
13.43
15.69
17.29
19.37
29.92
15.69
15.25
79
23.40
Return on assets%
9.81
9.40
12.04
14.60
13.82
13.17
13.15
15.52
17.90
20.07
11.10
15.52
13.50
43
227.21
EPS₩
868.69
925.71
1,064
1,212
1,383
1,486
1,633
1,586
1,785
1,884
237.21
6.38%
9.50%
—
5.33
EPS growth%
12.33
13.03
15.39
15.68
13.55
14.92
13.85
12.68
13.86
14.45
14.65
13.86
13.86
43
333.46
Bookvalue per sh₩
483.83
517.70
571.35
518.10
537.94
553.97
521.36
530.05
562.46
566.72
482.66
1.05%
0.98%
—
164.36
FCF per share₩
160.45
137.09
125.44
112.89
121.86
111.77
100.04
91.22
98.20
90.38
497.17
(5.80%)
(5.16%)
—
131.70
Dividend per sh₩
89.18
92.47
104.82
110.46
111.44
110.38
102.22
111.61
119.84
119.54
146.65
1.41%
3.23%
—
27.44
Div yield (avg)%
2.95
1.42
0.40
0.40
0.40
0.99
0.40
0.40
2.68
5.37
3.33
0.99
0.70
34
26.96
Payout ratio%
10.12
12.84
12.21
11.59
12.53
14.98
14.77
16.15
15.09
17.87
19.81
15.09
13.80
64
14.86
Shares (diluted)M
11.05
11.19
11.95
11.66
10.26
10.27
10.91
10.87
10.41
9.438
15.01
(1.65%)
(2.83%)
15
27.61
Buyback yield%
30.49
29.49
27.98
29.58
26.83
26.90
28.02
25.90
26.90
28.09
28.08
26.90
28.00
45
0.266
D/E ratiox
1.238
1.094
1.014
0.991
0.846
0.815
0.776
0.719
0.710
0.763
0.880
0.763
0.831
26
2.246
Enterprise value₩B
5.768
6.103
6.255
5.674
5.015
4.445
4.805
4.176
3.560
3.276
7.117
(8.16%)
(4.90%)
48
9.170
LT debt₩B
1.982
2.174
1.901
2.042
2.155
2.352
2.398
2.302
2.096
1.936
0.910
(2.12%)
(0.34%)
20
Revenue
₩14.01B
7.51%
1.00×
Cost of revenue
₩7.627B
7.44%
0.99×
Operating expenses
₩1.961B
7.89%
1.04×
Spread over hurdle
(1.06%)