2.978
Revenue₩B
2.286
2.398
2.482
2.558
2.675
2.764
2.883
2.988
3.128
3.219
3.109
3.77%
3.76%
88
8.11
Revenue growth%
27.09
26.49
28.53
29.41
32.11
30.12
30.79
27.87
27.04
29.21
5.71
29.21
28.87
87
17.91
Gross margin%
16.05
14.92
12.31
14.73
12.88
12.19
9.84
7.62
9.81
11.62
4.08
9.84
12.25
33
19.90
Operating margin%
34.03
33.52
36.37
34.17
31.42
32.27
29.34
30.82
29.07
28.77
20.66
29.34
31.84
25
14.73
Net margin%
12.86
10.96
9.20
6.62
4.84
2.99
3.05
4.68
5.12
4.61
2.53
4.61
4.98
48
36.42
P/E ratio (avg)x
21.44
18.87
20.54
19.35
20.80
20.53
20.30
20.75
19.74
21.02
35.55
20.53
20.54
42
20.54
EV/EBITx
36.81
39.00
40.24
46.53
52.20
59.58
59.62
62.91
68.25
82.38
26.63
62.91
55.89
46
2.29
FCF yield (avg)%
10.75
11.19
13.13
10.65
11.75
9.15
7.97
7.46
4.94
5.72
16.85
7.46
9.90
41
14.68
FCF margin%
30.00
30.06
29.76
29.43
28.39
25.94
23.60
22.25
20.74
22.00
24.11
22.25
27.17
28
1.114
FCF / Net incomex
1.294
1.295
1.349
1.288
1.520
1.643
1.720
1.731
1.945
1.980
0.994
1.731
1.581
9
26.30
ROIC%
32.80
35.64
36.02
37.27
36.20
38.19
38.25
40.98
39.13
37.37
26.46
38.25
37.32
69
4.27
Return on equity%
13.35
13.01
11.24
12.65
10.64
12.35
9.61
7.86
5.91
5.06
14.67
7.86
10.94
74
17.29
Return on assets%
17.35
15.32
13.05
14.32
12.98
11.10
11.31
9.35
6.70
6.22
26.24
9.35
12.14
70
120.19
EPS₩
230.20
220.50
232.71
227.59
228.10
233.66
231.60
240.37
269.31
250.89
123.70
1.92%
0.06%
—
3.95
EPS growth%
16.36
13.95
15.03
13.48
15.46
13.72
14.36
13.11
10.79
9.95
19.15
13.11
13.83
44
138.54
Bookvalue per sh₩
214.78
240.66
240.33
227.30
264.22
287.08
322.02
374.84
397.16
431.23
128.60
10.29%
6.68%
—
167.43
FCF per share₩
236.43
229.74
261.79
270.36
272.64
287.68
321.32
368.38
385.78
387.59
200.50
7.29%
5.15%
—
88.16
Dividend per sh₩
258.95
264.31
288.75
281.81
304.53
306.43
349.86
358.56
398.14
444.20
162.90
7.84%
6.93%
—
14.03
Div yield (avg)%
29.53
30.82
32.72
34.60
33.67
33.88
34.52
34.58
33.82
36.38
8.25
34.52
33.85
33
16.99
Payout ratio%
17.55
17.99
17.97
17.04
17.69
20.47
19.24
19.59
16.85
19.79
29.13
19.59
17.98
25
8.858
Shares (diluted)M
11.15
12.33
12.16
11.42
10.63
11.27
10.89
10.52
11.76
11.60
9.046
1.75%
0.52%
37
12.05
Buyback yield%
7.69
9.81
9.83
8.45
7.60
5.80
8.38
11.35
14.20
13.64
12.41
11.35
9.13
7
1.635
D/E ratiox
0.333
0.340
0.343
0.353
0.360
0.399
0.392
0.380
0.379
0.390
0.857
0.390
0.370
22
3.045
Enterprise value₩B
1.607
1.518
1.555
1.696
1.831
1.875
1.941
2.071
2.212
2.196
3.164
3.70%
2.93%
6
2.249
LT debt₩B
1.308
1.367
1.548
1.729
1.988
1.878
2.138
2.006
2.296
2.576
2.932
5.32%
7.45%
92
Revenue
₩3.219B
3.76%
1.00×
Cost of revenue
₩2.111B
3.49%
0.97×
Operating expenses
₩449.4M
4.33%
1.06×
Goodwill & intangibles
16.72%
Spread over hurdle
(1.96%)