0.782
Revenue₩B
4.362
4.595
4.811
4.992
5.246
5.471
5.824
6.257
6.729
7.020
0.850
6.00%
5.30%
47
7.39
Revenue growth%
26.79
25.94
23.11
26.00
26.18
25.37
27.13
25.19
24.03
23.25
27.96
25.19
25.65
18
26.10
Gross margin%
27.01
25.96
27.98
25.62
27.64
28.53
28.04
28.95
26.28
26.83
27.68
28.04
27.33
92
21.83
Operating margin%
10.40
10.67
11.00
12.42
10.59
10.56
8.66
8.22
11.19
10.68
26.53
10.56
10.63
43
7.92
Net margin%
27.92
25.38
27.15
26.38
24.27
26.98
24.61
25.49
27.21
25.81
15.44
25.81
26.10
40
6.059
P/E ratio (avg)x
18.00
18.93
19.03
20.42
20.30
19.96
19.41
18.27
17.00
16.44
31.09
18.27
18.98
38
23.90
EV/EBITx
19.98
20.90
21.32
21.51
23.38
20.45
17.86
17.24
18.48
19.71
17.89
18.48
20.22
65
9.07
FCF yield (avg)%
6.57
8.40
10.53
11.19
12.46
12.50
9.52
11.91
14.70
14.73
15.95
12.50
11.55
25
17.15
FCF margin%
5.59
7.00
4.95
3.32
2.67
4.16
6.43
8.02
7.02
9.21
17.60
7.02
6.01
57
0.927
FCF / Net incomex
0.380
0.366
0.362
0.350
0.323
0.333
0.369
0.356
0.365
0.375
0.787
0.365
0.363
6
29.36
ROIC%
22.61
23.25
26.20
28.11
28.63
30.68
32.06
33.18
31.57
34.32
10.52
32.06
29.66
92
8.44
Return on equity%
6.06
5.79
5.38
5.39
3.46
1.58
1.77
0.66
0.40
1.25
28.32
1.25
2.62
37
22.50
Return on assets%
6.11
3.71
5.76
6.24
8.38
11.34
11.08
10.39
11.51
9.37
16.63
11.08
8.88
50
480.57
EPS₩
277.61
282.21
265.30
260.03
279.76
274.51
270.52
283.07
287.46
302.21
525.82
1.56%
0.61%
—
29.28
EPS growth%
17.76
15.52
13.94
13.35
13.54
15.00
13.20
11.67
11.31
12.58
21.56
12.58
13.44
65
414.03
Bookvalue per sh₩
273.19
270.92
310.21
329.22
381.59
377.86
408.94
419.64
475.45
500.95
295.03
5.59%
6.87%
—
139.01
FCF per share₩
388.36
433.00
516.15
516.81
529.41
585.12
676.89
677.02
715.95
812.97
199.41
8.96%
8.05%
—
89.02
Dividend per sh₩
670.31
670.81
692.04
669.25
771.88
901.50
1,003
1,075
1,116
1,219
292.20
9.56%
7.43%
—
7.03
Div yield (avg)%
2.57
3.97
1.12
1.30
0.40
0.40
0.85
1.95
1.98
3.40
11.02
1.95
1.63
61
10.76
Payout ratio%
11.21
10.34
9.34
7.48
4.79
2.91
1.04
2.03
4.10
7.05
18.03
2.91
5.92
23
10.77
Shares (diluted)M
16.27
17.60
19.02
18.01
20.56
19.66
21.50
24.37
23.67
26.65
10.55
5.32%
6.30%
27
17.82
Buyback yield%
13.48
13.67
15.98
18.65
19.31
18.67
18.95
18.55
19.23
18.27
11.63
18.67
18.60
25
1.023
D/E ratiox
0.537
0.549
0.611
0.600
0.608
0.644
0.712
0.784
0.911
1.044
0.416
0.784
0.627
5
4.297
Enterprise value₩B
4.554
5.234
5.392
6.177
6.471
7.210
7.545
7.736
8.988
9.487
3.206
7.95%
7.88%
22
2.763
LT debt₩B
4.699
5.046
5.435
5.682
6.002
6.004
5.751
6.190
6.565
7.297
0.891
3.98%
3.51%
6
Revenue
₩7.020B
5.30%
1.00×
Cost of revenue
₩4.024B
5.23%
0.99×
Operating expenses
₩1.088B
5.48%
1.02×
Goodwill & intangibles
18.37%
Spread over hurdle
49.21%