2.318
Revenue₩B
2.356
2.542
2.744
2.945
3.145
3.286
3.511
3.709
3.883
4.164
2.492
5.77%
6.43%
64
3.13
Revenue growth%
27.41
28.21
26.47
28.14
30.67
31.66
31.08
33.44
34.02
31.48
20.01
31.66
30.88
19
11.29
Gross margin%
4.50
1.93
0.40
0.40
1.94
0.40
0.40
1.80
2.65
1.97
7.49
1.80
1.87
28
29.68
Operating margin%
6.87
9.78
9.61
12.17
14.94
17.04
15.17
16.53
17.61
15.98
5.10
16.53
15.06
59
24.45
Net margin%
25.44
24.32
21.56
22.02
19.20
21.72
19.31
21.83
22.75
20.11
5.76
21.72
21.77
30
30.47
P/E ratio (avg)x
14.00
14.64
13.50
12.71
12.78
13.12
11.81
12.65
14.04
13.72
30.93
13.12
13.31
94
30.44
EV/EBITx
34.29
36.56
40.89
42.83
39.34
35.85
33.20
35.25
31.58
34.10
21.56
34.10
35.55
20
2.09
FCF yield (avg)%
13.95
15.43
18.23
18.10
17.01
15.28
14.56
13.86
15.94
15.33
20.39
15.28
15.38
68
18.99
FCF margin%
3.45
5.43
3.99
2.64
1.07
0.40
0.40
2.15
4.62
4.38
26.86
2.15
3.04
65
1.765
FCF / Net incomex
0.561
0.621
0.566
0.516
0.511
0.495
0.509
0.557
0.494
0.513
0.109
0.509
0.515
51
15.58
ROIC%
25.78
27.25
27.90
27.18
26.19
23.45
23.31
22.87
23.29
22.02
27.22
23.29
24.61
31
9.73
Return on equity%
18.21
19.26
22.02
21.16
23.28
21.35
20.80
17.98
16.07
17.00
20.69
17.98
20.03
13
21.37
Return on assets%
11.10
12.98
14.48
17.39
17.07
14.82
12.85
14.82
13.59
12.38
19.31
13.59
14.04
45
105.95
EPS₩
282.74
267.70
288.85
271.68
248.37
256.47
255.85
244.59
262.11
241.15
114.14
(0.59%)
(0.59%)
—
7.34
EPS growth%
28.89
28.45
26.74
25.70
24.77
23.03
25.69
27.47
27.27
24.98
2.97
25.69
26.22
64
84.32
Bookvalue per sh₩
459.20
452.25
447.89
418.32
461.17
443.71
482.37
535.36
530.97
578.26
105.94
4.63%
3.26%
—
383.33
FCF per share₩
173.83
189.06
186.29
201.79
205.25
209.13
205.65
226.11
252.87
294.44
360.95
7.48%
5.79%
—
169.71
Dividend per sh₩
196.73
206.55
201.08
232.41
239.85
243.67
259.44
304.88
311.78
297.89
260.01
4.43%
4.88%
—
8.24
Div yield (avg)%
29.23
28.75
30.19
27.72
25.73
25.22
23.48
23.93
25.81
23.43
8.47
23.93
25.77
80
27.47
Payout ratio%
15.91
15.08
17.68
16.09
14.87
15.24
14.95
17.12
16.99
16.04
2.12
16.04
15.98
17
9.069
Shares (diluted)M
7.871
8.526
9.167
10.52
11.00
11.94
12.87
14.53
16.85
15.58
9.325
7.21%
6.74%
73
15.67
Buyback yield%
27.48
26.08
23.82
24.91
24.13
26.23
25.85
25.08
26.45
25.88
27.51
25.88
25.86
68
0.363
D/E ratiox
1.269
1.395
1.511
1.512
1.704
1.910
2.300
2.627
2.746
3.123
1.741
2.627
1.807
46
2.559
Enterprise value₩B
1.625
1.518
1.328
1.218
1.288
1.289
1.267
1.224
1.110
1.080
3.263
(3.46%)
(4.45%)
80
4.056
LT debt₩B
2.467
2.560
2.546
2.737
2.962
2.789
2.802
2.604
2.671
2.879
1.895
(0.57%)
0.93%
45
Revenue
₩4.164B
6.43%
1.00×
Cost of revenue
₩2.670B
6.46%
1.00×
Operating expenses
₩952.8M
6.10%
0.97×
Goodwill & intangibles
16.64%
Spread over hurdle
10.48%