4.625
Revenue₩B
4.077
4.256
4.552
4.827
5.135
5.597
6.035
6.511
6.799
7.145
4.778
6.83%
6.52%
18
2.20
Revenue growth%
20.29
18.29
18.35
16.09
13.50
12.40
13.49
13.59
14.51
15.58
4.27
13.59
15.04
18
8.26
Gross margin%
27.68
29.59
27.50
25.64
27.75
29.92
29.71
32.22
33.08
30.97
8.54
30.97
29.65
38
25.69
Operating margin%
6.78
5.87
8.10
8.17
10.88
12.75
14.17
14.96
16.54
15.22
20.72
14.96
11.81
74
22.47
Net margin%
8.75
7.70
9.81
10.37
10.26
12.82
10.74
12.31
10.86
11.14
5.07
11.14
10.55
37
16.44
P/E ratio (avg)x
8.131
8.466
7.362
7.121
6.835
7.263
7.853
6.761
6.882
6.863
17.91
6.882
7.192
72
8.188
EV/EBITx
19.64
19.51
18.71
16.40
17.58
15.33
14.58
12.69
11.22
10.77
24.33
12.69
15.86
25
20.42
FCF yield (avg)%
11.03
10.65
10.27
8.05
9.95
11.91
14.25
14.91
12.19
12.28
19.88
12.28
11.47
76
11.04
FCF margin%
14.80
15.86
17.71
20.38
21.95
24.80
27.03
27.91
26.45
29.14
4.71
27.03
23.38
58
1.773
FCF / Net incomex
2.472
2.764
2.750
3.236
3.691
3.735
3.677
3.525
3.816
4.236
0.300
3.735
3.601
93
4.16
ROIC%
24.40
26.19
24.01
23.50
21.62
21.92
23.50
22.83
20.61
19.01
9.81
21.92
23.17
68
21.42
Return on equity%
24.34
26.05
26.04
28.32
29.79
31.17
33.58
35.71
33.69
33.07
9.56
33.58
30.48
43
15.02
Return on assets%
7.41
8.53
8.92
9.60
11.35
10.88
10.20
9.05
10.91
11.72
13.82
10.88
9.90
58
122.23
EPS₩
337.57
349.74
360.37
428.98
493.20
581.22
644.67
651.66
701.84
750.64
130.57
8.76%
7.98%
—
22.94
EPS growth%
3.83
1.05
0.40
1.10
0.81
0.40
2.54
3.70
1.30
3.03
21.29
2.54
1.20
24
114.17
Bookvalue per sh₩
667.99
628.93
722.80
664.49
713.76
771.45
809.94
856.32
912.23
833.47
140.17
3.15%
2.23%
—
540.33
FCF per share₩
235.25
231.98
244.48
269.22
292.05
313.06
323.16
327.00
353.34
353.98
246.45
3.92%
5.52%
—
81.22
Dividend per sh₩
138.12
127.29
124.40
139.81
133.36
142.99
134.71
147.92
137.49
127.92
370.84
(0.83%)
0.27%
—
20.53
Div yield (avg)%
23.20
20.22
18.52
18.84
20.30
17.74
20.31
18.78
19.25
21.01
13.27
19.25
19.74
23
27.31
Payout ratio%
0.40
0.40
0.40
0.40
1.83
1.55
3.73
2.73
5.10
3.06
3.38
3.06
1.69
23
5.281
Shares (diluted)M
9.678
11.16
12.90
13.73
15.88
16.47
18.39
21.98
23.18
23.45
5.290
8.11%
11.10%
66
22.25
Buyback yield%
30.74
28.17
30.09
27.44
29.34
27.66
28.09
30.68
31.41
29.19
13.78
29.19
29.26
81
0.815
D/E ratiox
0.563
0.570
0.583
0.600
0.643
0.640
0.659
0.655
0.715
0.838
0.574
0.659
0.642
36
3.819
Enterprise value₩B
9.896
11.57
12.73
15.07
16.50
16.53
18.39
19.61
19.45
22.02
5.683
5.95%
8.67%
6
1.401
LT debt₩B
2.100
2.520
3.035
3.663
3.888
4.453
4.983
5.705
6.208
6.596
5.894
11.15%
12.68%
94
Revenue
₩7.145B
6.52%
1.00×
Cost of revenue
₩4.397B
6.30%
0.98×
Operating expenses
₩966.4M
7.68%
1.11×
Goodwill & intangibles
17.33%
Spread over hurdle
16.61%