6.583
Revenue₩B
5.503
5.766
5.977
6.123
6.441
6.576
6.708
6.749
6.984
7.062
6.776
1.86%
2.89%
30
29.37
Revenue growth%
30.83
29.70
29.50
30.36
28.66
26.70
28.45
31.41
28.87
26.55
28.97
28.45
29.19
80
24.83
Gross margin%
4.64
5.69
2.89
0.40
0.41
1.10
0.40
2.46
1.27
0.59
27.66
1.10
1.19
16
22.39
Operating margin%
6.90
8.07
10.17
12.54
11.53
13.31
12.54
12.87
15.31
17.87
23.25
13.31
12.54
36
18.48
Net margin%
24.60
22.86
23.43
25.90
23.31
23.02
23.23
21.90
22.33
19.67
29.43
22.33
23.13
35
12.21
P/E ratio (avg)x
22.37
19.84
17.29
17.21
17.01
17.90
19.55
18.58
18.01
17.78
10.79
18.01
17.95
42
24.94
EV/EBITx
24.64
27.47
25.81
23.98
22.87
21.52
21.85
19.57
20.72
19.52
10.08
20.72
22.36
76
13.91
FCF yield (avg)%
33.80
34.07
36.98
36.19
36.61
38.99
41.74
41.67
40.05
40.19
26.98
40.19
37.98
21
25.50
FCF margin%
27.01
29.56
32.46
30.85
27.96
27.60
30.17
29.30
26.50
28.90
28.93
28.90
29.10
29
0.801
FCF / Net incomex
0.249
0.284
0.329
0.383
0.399
0.403
0.453
0.509
0.554
0.552
1.013
0.509
0.401
23
13.12
ROIC%
9.73
12.52
11.18
13.37
11.28
10.15
8.82
8.67
6.03
8.70
3.34
8.70
9.94
15
27.08
Return on equity%
28.18
29.49
31.64
29.85
30.50
32.90
31.04
32.13
30.99
28.01
10.72
31.04
30.75
58
26.32
Return on assets%
8.96
11.06
13.89
13.94
12.08
12.51
11.18
11.83
14.17
15.17
2.57
12.51
12.30
8
33.79
EPS₩
22.89
26.15
28.93
27.82
27.76
30.49
28.13
27.34
29.58
33.11
35.55
3.59%
3.92%
—
20.64
EPS growth%
11.49
14.48
17.14
16.47
14.06
11.67
12.45
12.60
14.93
17.27
19.75
12.60
14.27
90
34.93
Bookvalue per sh₩
26.04
28.36
25.94
24.03
24.14
23.81
23.03
22.55
23.56
22.08
63.55
(1.76%)
(0.73%)
—
31.51
FCF per share₩
78.58
84.37
93.80
95.67
105.79
104.88
101.75
98.86
102.12
101.48
49.68
(0.83%)
3.25%
—
54.96
Dividend per sh₩
13.59
11.77
11.02
9.75
10.05
9.37
8.02
7.51
8.00
7.05
52.48
(6.85%)
(7.61%)
—
4.29
Div yield (avg)%
14.99
17.98
18.97
17.93
17.66
15.43
14.92
17.50
14.90
15.81
20.03
15.43
16.65
77
18.24
Payout ratio%
7.97
5.02
6.47
9.24
9.90
11.92
9.31
8.47
8.89
10.44
22.70
9.31
9.07
56
37.17
Shares (diluted)M
54.47
58.97
69.42
71.45
70.27
81.43
95.84
91.71
99.93
114.8
36.78
10.32%
8.85%
19
11.54
Buyback yield%
13.06
12.70
10.42
11.40
9.61
8.77
7.97
6.86
6.01
8.44
20.41
7.97
9.19
33
1.375
D/E ratiox
1.464
1.540
1.627
1.608
1.799
2.054
2.099
2.227
2.325
2.436
1.393
2.227
1.926
35
6.217
Enterprise value₩B
6.109
6.956
7.743
7.413
7.594
8.377
9.539
9.786
10.94
10.46
0.683
6.61%
6.90%
47
4.076
LT debt₩B
5.108
5.970
5.776
5.905
5.833
5.903
6.883
7.015
7.199
6.987
2.723
3.68%
4.27%
94
Revenue
₩7.062B
2.89%
1.00×
Cost of revenue
₩3.483B
2.98%
1.01×
Operating expenses
₩1.516B
2.81%
0.99×
Goodwill & intangibles
17.02%
Spread over hurdle
46.07%