6.622
Revenue₩B
4.028
4.254
4.540
4.630
4.776
5.003
5.103
5.425
5.528
5.686
6.844
3.55%
3.88%
6
5.33
Revenue growth%
18.65
17.77
17.89
18.02
15.61
14.35
15.01
12.13
13.82
12.56
28.37
13.82
15.31
31
6.43
Gross margin%
25.08
27.57
29.86
28.21
29.42
30.06
30.17
30.53
32.46
31.19
15.18
30.53
29.96
79
10.95
Operating margin%
16.13
17.02
15.37
15.58
14.53
17.40
14.78
16.41
17.56
15.11
21.05
16.41
15.86
83
12.92
Net margin%
25.86
25.70
24.25
22.03
20.87
19.35
18.62
19.22
20.30
18.04
27.84
19.22
20.59
40
37.67
P/E ratio (avg)x
48.33
54.63
55.27
64.27
65.69
66.82
70.91
75.12
72.88
77.13
18.43
72.88
66.25
10
15.61
EV/EBITx
27.79
28.82
29.80
25.97
26.05
26.03
28.04
30.28
30.70
29.21
31.96
29.21
28.43
41
23.76
FCF yield (avg)%
11.60
11.43
12.22
13.52
13.68
13.08
12.49
12.38
13.67
10.92
5.60
12.49
12.44
53
29.56
FCF margin%
14.79
14.43
13.88
16.72
13.99
13.05
13.34
16.28
17.27
16.67
21.88
16.28
14.61
25
1.797
FCF / Net incomex
1.128
1.246
1.188
1.127
1.212
1.346
1.378
1.600
1.635
1.648
1.272
1.600
1.296
22
23.35
ROIC%
18.51
20.07
21.58
18.90
16.10
13.97
12.72
10.22
11.30
13.66
4.09
12.72
15.03
30
29.83
Return on equity%
23.84
22.46
23.27
22.92
20.89
20.29
22.38
22.88
25.19
23.15
27.07
22.88
22.90
88
18.06
Return on assets%
3.10
5.98
5.11
3.32
3.68
4.65
6.95
8.04
8.08
9.48
8.27
8.04
5.55
8
36.15
EPS₩
63.49
70.71
74.50
67.71
74.04
72.92
67.57
64.89
59.98
65.74
37.69
(2.35%)
(0.24%)
—
18.31
EPS growth%
9.26
6.61
8.50
10.81
13.28
11.53
8.84
6.62
5.47
4.43
19.25
6.62
8.67
44
116.47
Bookvalue per sh₩
161.40
170.69
203.13
217.94
218.63
260.83
260.20
267.39
295.78
301.58
98.39
6.64%
7.88%
—
42.73
FCF per share₩
50.60
50.17
57.83
66.98
76.10
88.15
100.59
116.91
133.70
125.23
109.66
10.47%
8.93%
—
125.92
Dividend per sh₩
109.24
101.24
104.93
111.21
101.02
104.65
95.64
91.55
82.10
85.12
80.45
(3.37%)
(1.86%)
—
6.95
Div yield (avg)%
9.86
7.58
9.97
11.97
12.67
10.52
13.22
11.71
13.94
16.66
19.05
13.22
11.84
22
10.22
Payout ratio%
11.49
10.92
9.51
11.91
11.07
8.98
11.95
14.25
14.16
11.22
21.62
11.95
11.36
40
33.52
Shares (diluted)M
32.07
35.76
36.54
34.79
32.12
32.37
30.20
28.03
29.39
32.64
33.51
0.32%
(0.90%)
63
7.69
Buyback yield%
1.55
0.40
0.40
2.32
5.31
3.13
2.10
3.30
4.56
6.13
20.04
3.30
2.73
14
1.094
D/E ratiox
1.332
1.377
1.538
1.528
1.748
1.869
2.115
2.472
2.511
2.652
1.699
2.472
1.808
13
6.583
Enterprise value₩B
5.216
5.824
6.495
6.576
6.343
6.846
6.607
7.067
8.027
8.144
6.981
5.13%
5.39%
58
5.868
LT debt₩B
5.596
5.814
6.443
6.253
5.634
5.819
5.453
5.544
5.278
5.561
4.177
(0.26%)
1.19%
68
Revenue
₩5.686B
3.88%
1.00×
Cost of revenue
₩3.741B
3.57%
0.97×
Operating expenses
₩798.8M
5.00%
1.11×
Goodwill & intangibles
15.37%
Spread over hurdle
(0.26%)