6.631
Revenue₩B
3.716
3.989
4.425
4.793
5.197
5.698
6.187
6.894
7.475
8.214
6.962
9.59%
9.22%
33
19.60
Revenue growth%
10.74
12.67
14.55
13.77
15.68
17.88
19.11
18.04
20.10
22.37
5.51
19.11
16.78
8
3.21
Gross margin%
12.10
10.78
12.65
14.37
16.19
15.02
13.84
14.81
13.13
13.29
19.13
13.84
13.56
90
11.63
Operating margin%
7.10
6.87
4.77
5.29
6.63
8.45
9.58
11.90
12.91
11.67
20.48
11.67
7.77
42
19.68
Net margin%
7.46
6.12
8.48
7.97
7.41
9.08
6.28
5.24
4.35
6.10
10.25
6.10
6.85
8
32.16
P/E ratio (avg)x
16.13
16.79
18.63
17.16
18.28
17.92
20.32
21.88
23.85
25.23
30.33
21.88
18.46
29
18.42
EV/EBITx
16.12
14.99
15.74
15.10
14.66
13.03
11.59
12.58
13.32
13.05
15.68
13.03
13.99
22
12.92
FCF yield (avg)%
29.18
28.41
25.82
25.66
26.69
25.39
26.44
25.54
28.21
26.48
4.56
26.44
26.46
69
5.82
FCF margin%
18.34
19.82
19.38
18.44
18.31
18.85
19.61
22.16
19.55
21.19
4.51
19.61
19.46
91
0.853
FCF / Net incomex
0.563
0.613
0.700
0.742
0.758
0.793
0.861
0.898
0.838
0.819
0.624
0.838
0.776
80
7.65
ROIC%
25.65
24.05
25.53
22.56
22.68
20.78
22.28
23.33
22.58
21.03
27.55
22.28
22.63
43
3.28
Return on equity%
16.25
13.69
12.54
15.51
12.85
10.44
8.49
11.05
9.72
8.26
9.59
9.72
11.80
25
7.52
Return on assets%
8.31
9.25
8.32
5.64
3.20
3.89
2.55
3.60
6.30
4.35
19.91
3.89
4.99
44
285.40
EPS₩
86.79
79.10
82.00
88.22
92.44
88.41
81.02
74.81
77.79
70.91
315.54
(5.17%)
(1.05%)
—
14.35
EPS growth%
18.16
15.96
16.23
13.64
14.94
14.63
12.85
12.35
11.05
10.18
24.74
12.35
14.14
49
288.82
Bookvalue per sh₩
95.53
88.14
94.28
107.67
103.73
116.96
115.11
119.58
110.13
114.10
501.74
1.92%
2.57%
—
391.38
FCF per share₩
302.93
285.72
288.61
303.29
291.23
286.81
269.11
255.71
242.44
247.23
411.83
(3.22%)
(2.71%)
—
512.43
Dividend per sh₩
694.72
753.84
861.36
867.63
965.18
954.08
944.95
1,141
1,282
1,549
455.32
9.92%
9.16%
—
17.50
Div yield (avg)%
8.66
11.07
11.80
14.14
13.51
10.59
12.67
12.56
10.55
11.43
19.73
11.43
11.62
30
6.24
Payout ratio%
11.71
14.63
13.05
10.95
12.10
13.21
11.32
11.54
11.90
9.54
15.54
11.54
11.80
52
8.169
Shares (diluted)M
12.53
13.99
16.56
16.66
18.99
19.40
21.53
22.48
22.18
22.04
8.391
3.02%
7.44%
58
12.93
Buyback yield%
17.85
15.07
14.87
16.81
16.87
16.45
17.27
18.38
16.39
17.35
16.68
17.27
16.84
39
0.485
D/E ratiox
0.793
0.857
0.921
0.989
1.006
0.994
0.942
0.818
0.739
0.764
0.622
0.818
0.889
91
5.274
Enterprise value₩B
4.818
4.772
4.813
5.101
4.940
4.966
5.193
4.866
4.577
4.907
5.892
(0.13%)
1.12%
32
1.100
LT debt₩B
3.410
3.863
3.670
3.458
3.731
4.106
4.184
4.148
3.879
3.893
9.443
0.86%
2.01%
23
Revenue
₩8.214B
9.22%
1.00×
Cost of revenue
₩5.021B
9.14%
0.99×
Operating expenses
₩1.863B
9.98%
1.07×
Goodwill & intangibles
12.75%
Spread over hurdle
(1.65%)