5.091
Revenue₩B
4.365
4.549
4.642
4.700
4.765
4.917
5.001
5.182
5.329
5.546
5.479
3.08%
2.75%
30
10.14
Revenue growth%
23.46
26.04
26.06
24.09
22.87
21.39
21.65
20.46
22.17
21.56
19.47
21.56
22.52
16
16.30
Gross margin%
6.07
5.47
3.11
1.85
2.09
1.73
1.53
2.25
4.43
5.42
11.47
2.25
2.68
17
25.85
Operating margin%
20.64
22.95
22.94
23.45
20.47
23.27
22.32
24.88
23.94
24.33
20.78
23.94
23.11
72
4.73
Net margin%
32.21
29.91
30.79
28.05
29.35
31.63
31.69
33.86
33.43
32.31
3.97
32.31
31.66
12
35.28
P/E ratio (avg)x
35.69
37.33
37.81
34.86
36.72
38.02
41.65
42.91
42.26
39.00
33.69
41.65
37.92
29
11.59
EV/EBITx
24.20
25.02
28.47
30.51
30.89
30.85
32.54
38.57
41.16
42.69
16.16
38.57
30.87
55
7.32
FCF yield (avg)%
9.47
11.59
13.08
12.47
14.87
16.38
19.31
18.53
17.89
16.97
28.25
17.89
15.62
40
10.37
FCF margin%
15.88
15.66
15.43
16.71
17.13
16.78
15.70
17.43
15.74
13.67
21.16
15.74
15.81
85
0.539
FCF / Net incomex
1.204
1.206
1.219
1.245
1.112
1.170
1.259
1.250
1.334
1.163
0.939
1.250
1.212
6
13.50
ROIC%
21.12
23.74
23.69
24.56
24.51
27.43
25.07
23.20
25.38
27.76
9.48
25.38
24.54
81
27.86
Return on equity%
24.70
23.53
24.24
22.45
21.60
24.26
22.89
23.09
25.09
25.88
23.11
24.26
23.89
16
2.43
Return on assets%
23.13
23.29
22.80
22.96
21.57
23.51
21.34
23.59
20.83
21.56
26.34
21.56
22.88
33
532.78
EPS₩
187.30
175.68
196.06
199.90
226.84
226.12
233.08
256.01
291.84
318.46
553.24
7.02%
5.46%
—
15.01
EPS growth%
5.05
3.72
4.17
5.60
8.02
10.79
13.13
10.67
11.37
10.83
10.07
10.83
9.35
54
101.81
Bookvalue per sh₩
804.02
759.43
845.37
952.27
981.95
976.20
1,148
1,132
1,218
1,399
453.19
7.34%
6.94%
—
409.83
FCF per share₩
616.55
655.49
658.42
625.01
603.12
540.14
508.60
521.67
551.70
547.48
579.12
(1.92%)
(1.79%)
—
237.91
Dividend per sh₩
451.34
518.30
486.29
531.99
581.53
551.80
508.29
510.21
473.58
445.92
431.71
(5.17%)
0.58%
—
22.92
Div yield (avg)%
15.22
17.61
15.32
17.46
20.04
17.47
15.12
14.45
12.60
15.01
26.47
15.01
15.27
77
15.57
Payout ratio%
14.80
14.59
13.23
13.86
11.94
11.53
12.34
11.35
9.35
6.93
7.11
11.35
12.14
34
4.707
Shares (diluted)M
6.798
7.493
7.153
7.819
7.192
6.732
6.695
6.136
6.404
6.368
4.758
(2.40%)
0.44%
49
10.88
Buyback yield%
8.81
9.62
8.09
9.92
12.04
10.60
9.09
7.34
5.18
4.06
12.59
7.34
8.95
76
0.980
D/E ratiox
1.945
2.028
2.169
2.182
2.227
2.239
2.397
2.334
2.149
2.142
0.312
2.239
2.175
18
0.478
Enterprise value₩B
3.718
4.097
4.744
5.704
6.644
7.190
8.274
8.852
10.51
12.21
4.539
12.94%
13.03%
14
6.415
LT debt₩B
5.883
6.206
6.657
6.070
6.074
6.225
6.305
6.556
6.513
6.197
4.722
0.40%
0.32%
9
Revenue
₩5.546B
2.75%
1.00×
Cost of revenue
₩3.010B
3.09%
1.03×
Operating expenses
₩747.0M
2.44%
0.97×
Goodwill & intangibles
15.94%
Spread over hurdle
24.75%