55.00
Revenue₩B
40.59
42.56
45.76
49.37
52.27
57.25
61.90
66.70
71.73
77.69
57.94
8.25%
7.42%
82
20.86
Revenue growth%
31.04
33.91
36.88
39.33
41.03
39.08
39.58
37.06
34.54
31.83
7.82
37.06
36.97
11
7.96
Gross margin%
18.36
17.74
17.62
17.75
16.86
13.96
16.93
18.78
18.27
18.63
22.37
18.27
17.74
51
5.29
Operating margin%
3.23
6.02
6.21
5.42
5.90
7.61
9.50
12.48
11.73
10.24
23.05
10.24
6.91
45
18.08
Net margin%
30.60
29.53
29.47
28.02
29.49
31.01
32.41
34.87
35.47
33.59
11.80
33.59
30.81
9
11.38
P/E ratio (avg)x
28.90
31.57
30.99
34.90
31.59
31.95
36.36
37.34
36.14
35.05
13.55
36.14
33.43
76
31.91
EV/EBITx
19.65
20.06
22.61
22.10
26.19
27.80
32.78
33.89
37.36
43.99
32.42
33.89
26.99
30
20.37
FCF yield (avg)%
19.93
21.12
23.66
26.40
25.62
26.52
24.09
21.19
20.02
21.85
27.73
21.85
22.76
65
21.91
FCF margin%
2.98
2.28
0.40
2.52
1.18
2.74
3.01
1.63
0.40
1.28
19.20
1.63
1.96
33
0.385
FCF / Net incomex
2.158
2.422
2.870
3.003
3.283
3.690
4.071
4.390
4.182
4.399
1.748
4.182
3.486
66
4.93
ROIC%
8.65
10.24
9.51
7.33
8.06
10.99
11.31
12.33
15.10
13.01
16.16
12.33
10.61
64
22.44
Return on equity%
9.51
7.51
5.24
3.58
6.56
8.93
7.22
4.34
1.84
0.82
20.17
4.34
5.90
62
29.84
Return on assets%
21.22
18.30
16.54
15.43
15.66
17.62
18.24
20.71
17.96
17.63
9.38
17.96
17.80
45
149.47
EPS₩
583.36
568.11
554.53
579.88
577.27
563.58
558.90
568.41
630.13
691.40
159.37
3.67%
1.62%
—
16.02
EPS growth%
3.24
4.28
2.85
2.19
1.94
0.40
0.40
3.01
0.40
0.40
10.57
0.40
2.06
27
320.23
Bookvalue per sh₩
874.77
981.57
1,082
1,209
1,220
1,330
1,537
1,662
1,862
1,916
163.23
9.44%
9.02%
—
269.98
FCF per share₩
690.97
775.18
773.00
743.91
828.02
882.47
875.55
883.73
1,032
1,081
412.18
5.49%
5.53%
—
265.60
Dividend per sh₩
748.85
856.43
903.41
996.32
1,158
1,237
1,341
1,343
1,340
1,288
254.42
2.16%
7.03%
—
2.59
Div yield (avg)%
9.22
8.67
8.63
7.51
9.32
8.66
7.33
8.47
10.36
11.61
19.97
8.66
8.67
22
13.67
Payout ratio%
3.95
6.85
5.93
6.36
7.30
9.39
7.91
7.41
7.68
8.77
14.75
7.91
7.36
56
43.22
Shares (diluted)M
42.11
39.94
45.13
42.73
47.13
49.94
53.96
59.19
66.43
72.66
42.30
9.04%
5.14%
12
5.28
Buyback yield%
16.52
15.26
17.35
17.84
17.31
19.22
19.82
21.64
22.46
20.39
15.42
20.39
18.53
21
1.399
D/E ratiox
1.217
1.334
1.321
1.306
1.201
1.092
1.079
1.066
0.995
0.902
1.246
1.066
1.146
91
53.25
Enterprise value₩B
19.91
20.00
20.32
18.21
17.87
19.60
19.68
21.20
21.50
19.47
18.05
1.73%
(1.47%)
41
50.70
LT debt₩B
76.96
88.48
103.1
110.8
110.5
114.4
113.0
125.8
148.9
167.5
56.68
8.68%
9.99%
14
Revenue
₩77.69B
7.42%
1.00×
Cost of revenue
₩32.73B
7.69%
1.03×
Operating expenses
₩18.84B
7.46%
1.00×
Goodwill & intangibles
16.02%
Spread over hurdle
14.54%