5.579
Revenue₩B
7.618
8.311
8.817
9.510
10.21
10.87
11.59
12.46
13.33
14.54
5.780
7.32%
7.42%
43
20.84
Revenue growth%
14.15
15.53
14.64
11.88
12.90
11.63
10.49
10.01
11.12
12.52
13.61
11.12
12.20
13
14.20
Gross margin%
24.86
22.19
19.25
16.45
16.77
14.04
15.46
12.74
14.64
12.73
20.04
14.04
15.96
59
28.37
Operating margin%
17.71
15.11
17.29
16.54
18.62
17.26
19.30
16.88
18.32
18.51
2.07
18.32
17.50
60
11.46
Net margin%
14.18
14.09
16.15
17.50
19.42
22.30
21.03
21.34
23.38
23.76
20.15
22.30
20.22
42
36.34
P/E ratio (avg)x
24.12
26.12
25.04
26.10
29.05
32.23
34.82
32.17
36.31
36.10
35.91
34.82
30.61
25
11.26
EV/EBITx
46.15
48.98
53.09
58.84
63.13
73.46
81.40
97.14
100.4
107.4
18.07
97.14
68.30
54
13.40
FCF yield (avg)%
3.68
5.24
7.54
9.43
10.70
11.25
10.16
10.11
7.39
8.89
17.80
10.11
9.16
23
4.32
FCF margin%
17.30
17.95
16.05
16.39
16.75
13.80
11.48
11.16
13.93
11.51
25.74
11.51
14.99
72
0.117
FCF / Net incomex
1.236
1.497
1.673
1.991
2.129
2.544
2.804
2.854
3.203
3.670
0.787
2.854
2.337
88
26.88
ROIC%
25.86
25.74
26.41
24.83
21.85
23.64
22.55
25.54
25.92
23.86
25.46
23.86
25.19
44
6.74
Return on equity%
14.37
12.91
15.42
17.90
15.73
17.27
18.92
17.20
17.02
19.43
10.86
17.27
17.11
87
11.01
Return on assets%
1.38
3.77
3.10
6.03
6.05
6.84
8.95
9.48
6.76
5.42
29.17
6.84
6.04
51
271.19
EPS₩
497.64
479.06
539.71
614.46
653.40
757.88
785.79
794.43
810.40
852.38
281.74
5.46%
6.54%
—
6.60
EPS growth%
12.49
15.20
12.48
11.97
13.99
11.01
12.74
12.66
12.11
10.11
9.64
12.11
12.48
69
208.64
Bookvalue per sh₩
250.46
254.90
277.54
247.94
242.81
269.66
288.02
313.07
341.86
330.63
207.70
6.37%
2.66%
—
73.03
FCF per share₩
160.84
167.37
152.06
153.43
158.37
150.53
164.11
167.94
174.57
182.60
164.90
2.89%
0.12%
—
260.12
Dividend per sh₩
112.02
112.98
115.60
122.48
127.58
123.67
121.93
121.48
110.44
101.54
389.35
(4.46%)
(0.72%)
—
22.99
Div yield (avg)%
16.12
14.18
15.84
14.67
14.05
13.46
16.08
14.33
16.43
19.21
2.98
16.08
15.25
30
28.01
Payout ratio%
17.97
19.86
18.70
18.14
16.54
18.88
17.00
19.43
21.90
24.07
16.38
19.43
18.79
22
10.37
Shares (diluted)M
11.66
11.98
12.08
10.70
10.95
11.87
11.86
12.75
13.76
14.61
10.29
5.94%
2.05%
32
9.57
Buyback yield%
6.50
8.53
10.75
8.26
6.94
4.74
6.58
7.89
9.62
9.65
28.06
7.89
8.08
40
1.181
D/E ratiox
1.043
1.101
1.085
1.141
1.351
1.465
1.606
1.639
1.776
2.052
0.526
1.639
1.408
94
14.29
Enterprise value₩B
8.463
8.015
8.352
8.175
8.670
8.700
9.494
9.981
9.762
9.774
9.859
2.43%
2.73%
90
6.720
LT debt₩B
19.31
18.55
16.77
16.52
15.20
16.78
15.34
14.43
14.32
14.93
13.01
(0.35%)
(1.45%)
43
Revenue
₩14.54B
7.42%
1.00×
Cost of revenue
₩10.18B
7.42%
1.00×
Operating expenses
₩3.057B
7.32%
0.99×
Spread over hurdle
(6.10%)