1.268
Revenue₩B
4.580
4.909
5.421
5.902
6.346
7.024
7.701
8.506
9.179
10.13
1.419
9.81%
8.93%
82
13.44
Revenue growth%
16.27
17.26
14.50
14.00
12.39
13.42
12.12
13.56
12.82
12.51
27.20
12.82
13.49
67
19.65
Gross margin%
17.84
20.33
22.26
22.14
23.66
21.68
20.70
17.94
20.79
20.45
12.57
20.70
20.74
94
3.59
Operating margin%
20.58
17.71
18.34
15.40
13.86
12.54
10.43
12.11
11.87
13.00
25.42
12.11
13.43
82
12.42
Net margin%
27.16
24.47
26.48
28.24
28.32
31.10
28.89
29.57
28.43
27.46
9.68
28.89
28.28
12
6.508
P/E ratio (avg)x
25.41
25.86
25.09
23.70
20.98
19.03
16.88
18.60
18.73
20.64
9.798
18.73
20.81
62
25.81
EV/EBITx
28.16
25.04
27.53
24.73
24.36
24.62
24.84
26.70
23.02
20.62
17.25
24.62
24.78
60
18.73
FCF yield (avg)%
4.84
5.06
3.94
3.83
6.18
8.76
10.62
8.80
5.99
5.79
11.66
8.76
5.89
85
29.44
FCF margin%
15.26
16.90
15.11
15.63
17.00
18.00
17.42
17.96
16.12
18.65
10.73
17.96
16.95
14
0.647
FCF / Net incomex
0.524
0.543
0.528
0.508
0.532
0.556
0.513
0.546
0.597
0.529
0.189
0.546
0.531
21
3.53
ROIC%
15.49
15.26
13.07
15.28
15.07
12.60
10.16
8.69
11.02
9.06
22.86
10.16
12.83
53
29.65
Return on equity%
3.56
1.86
2.36
1.06
2.44
0.40
0.53
2.20
0.40
0.40
28.56
0.40
1.46
69
9.69
Return on assets%
16.93
16.29
19.24
18.67
18.23
19.09
17.52
14.54
11.91
10.87
13.42
14.54
17.22
66
45.06
EPS₩
69.42
78.55
88.44
97.64
113.29
132.88
140.48
143.71
159.71
168.60
48.67
8.28%
9.58%
—
12.53
EPS growth%
3.87
5.96
7.70
9.57
8.69
8.59
8.09
8.24
7.78
7.91
26.00
8.09
8.00
43
75.60
Bookvalue per sh₩
28.77
29.35
29.64
30.28
29.43
30.48
30.82
32.53
30.82
29.93
65.91
0.34%
0.33%
—
39.47
FCF per share₩
150.04
142.39
135.39
141.97
161.86
175.00
176.68
183.32
193.25
202.18
106.96
4.55%
3.48%
—
82.27
Dividend per sh₩
128.68
136.88
140.83
140.09
140.92
156.66
151.25
169.28
193.66
195.01
51.35
6.71%
4.55%
—
15.62
Div yield (avg)%
24.08
22.16
23.85
26.73
25.47
27.54
29.87
30.70
32.56
35.07
10.27
30.70
27.14
51
14.54
Payout ratio%
12.62
11.91
12.58
14.16
15.44
17.08
16.27
13.53
14.65
13.52
28.82
14.65
13.85
87
23.24
Shares (diluted)M
23.67
26.28
24.26
27.39
29.11
31.06
33.85
32.81
31.03
30.20
24.62
0.74%
3.14%
14
19.88
Buyback yield%
30.33
27.76
26.43
25.75
26.95
28.91
29.51
31.68
28.76
28.06
7.96
28.91
28.41
38
0.842
D/E ratiox
2.105
2.187
2.378
2.559
2.954
2.909
3.191
3.721
3.627
3.759
1.628
3.627
2.932
49
4.986
Enterprise value₩B
5.107
5.790
5.521
6.087
5.576
5.810
6.159
6.264
6.169
6.348
5.480
2.63%
3.51%
57
2.760
LT debt₩B
4.064
4.395
4.638
4.028
3.745
3.805
3.985
4.117
4.105
4.099
7.919
1.83%
(0.26%)
49
Revenue
₩10.13B
8.93%
1.00×
Cost of revenue
₩7.093B
8.93%
1.00×
Operating expenses
₩2.108B
9.36%
1.04×
Goodwill & intangibles
16.49%
Spread over hurdle
(4.18%)