0.957
Revenue₩B
6.785
7.027
7.080
7.438
7.501
7.669
7.792
7.800
8.139
8.233
1.002
1.88%
2.27%
72
8.43
Revenue growth%
15.61
14.68
16.56
13.76
11.46
11.69
13.71
16.16
17.93
17.89
16.07
16.16
15.14
36
16.14
Gross margin%
15.88
16.99
14.86
14.72
11.82
14.81
16.34
14.29
16.74
14.41
29.32
14.81
14.83
69
18.89
Operating margin%
28.70
28.70
27.31
24.83
24.69
24.80
26.58
28.97
28.39
26.49
18.18
26.58
26.95
51
5.34
Net margin%
12.32
13.40
12.96
12.11
13.60
14.98
12.31
9.38
7.11
4.51
10.96
9.38
12.31
51
26.90
P/E ratio (avg)x
7.882
7.424
6.889
7.259
7.092
6.338
6.097
5.529
5.777
5.863
26.55
5.863
6.613
63
12.68
EV/EBITx
8.842
9.990
9.275
9.777
9.159
10.22
11.37
11.06
10.13
10.86
7.936
10.86
10.06
5
7.41
FCF yield (avg)%
10.15
7.82
10.07
9.99
8.65
11.03
12.03
11.25
10.85
8.54
25.92
11.03
10.11
51
6.61
FCF margin%
23.29
25.70
24.77
26.02
23.47
21.26
20.35
21.50
22.28
22.22
3.55
21.50
22.79
45
0.662
FCF / Net incomex
2.488
2.655
2.904
3.440
3.731
4.418
4.243
4.405
5.010
5.025
0.227
4.418
3.987
67
6.62
ROIC%
13.76
15.89
15.96
13.90
14.39
14.04
12.61
10.33
12.74
14.46
8.11
12.74
13.97
92
25.24
Return on equity%
3.83
4.38
6.74
4.02
1.56
0.40
0.40
0.40
2.39
0.40
10.06
0.40
1.97
30
19.52
Return on assets%
20.91
22.38
24.08
26.46
26.99
26.93
29.20
27.72
25.84
26.42
14.95
26.93
26.44
47
1,009
EPS₩
890.68
854.68
912.64
1,017
1,130
1,205
1,366
1,450
1,604
1,646
1,058
7.81%
7.51%
—
26.22
EPS growth%
29.17
29.45
31.86
31.71
30.53
28.91
28.99
28.14
29.03
31.78
9.96
28.99
29.31
95
941.74
Bookvalue per sh₩
938.69
885.64
849.05
907.78
832.73
922.06
1,010
1,013
957.25
911.66
701.62
1.83%
0.39%
—
511.84
FCF per share₩
1,248
1,393
1,569
1,770
1,997
2,236
2,608
2,792
2,816
3,239
200.33
10.16%
11.85%
—
415.95
Dividend per sh₩
908.22
1,100
1,299
1,283
1,426
1,509
1,568
1,774
2,129
2,123
1,163
8.29%
10.72%
—
28.07
Div yield (avg)%
28.94
31.21
33.24
30.92
32.59
32.72
34.07
35.50
37.95
39.45
19.99
35.50
32.98
5
5.21
Payout ratio%
19.74
18.99
17.30
18.77
20.70
20.23
22.61
21.68
21.04
19.08
7.87
21.04
19.99
35
4.964
Shares (diluted)M
7.306
7.440
8.701
9.678
9.721
10.12
10.61
11.11
11.57
13.76
5.131
7.19%
7.70%
62
12.35
Buyback yield%
2.18
3.77
4.25
7.12
6.55
9.25
6.82
7.91
5.47
7.76
13.71
7.76
6.69
64
1.501
D/E ratiox
1.129
1.015
1.141
1.090
1.197
1.342
1.224
1.130
1.135
1.040
0.378
1.135
1.133
58
4.891
Enterprise value₩B
3.068
2.953
2.671
2.393
2.248
2.359
2.169
1.862
1.941
1.989
3.914
(2.42%)
(3.54%)
87
1.373
LT debt₩B
5.551
6.269
5.866
6.176
6.916
7.586
8.358
7.915
9.141
9.118
4.126
5.68%
5.57%
23
Revenue
₩8.233B
2.27%
1.00×
Cost of revenue
₩5.710B
2.17%
0.99×
Operating expenses
₩1.009B
1.93%
0.97×
Goodwill & intangibles
17.83%
Spread over hurdle
14.61%