2.039
Revenue₩B
1.949
2.094
2.308
2.448
2.675
2.935
3.200
3.397
3.647
3.936
2.130
8.03%
8.16%
20
28.64
Revenue growth%
8.69
7.49
4.99
5.18
7.35
7.10
7.55
4.82
3.39
2.44
7.08
4.82
6.14
16
18.55
Gross margin%
24.70
21.77
19.45
18.26
18.41
18.51
18.60
17.94
15.13
16.66
4.38
17.94
18.46
14
4.43
Operating margin%
21.70
19.19
18.75
18.48
19.80
21.04
19.94
20.82
22.55
24.70
19.87
21.04
20.38
41
14.50
Net margin%
7.26
5.00
4.39
5.91
7.78
8.48
6.45
4.87
7.52
6.84
6.96
6.84
6.65
68
36.33
P/E ratio (avg)x
24.15
21.06
22.71
22.35
21.32
21.82
19.60
21.61
21.40
23.27
8.868
21.61
21.72
17
27.56
EV/EBITx
11.69
11.63
11.63
13.62
15.22
17.37
16.77
19.82
21.20
24.33
17.96
19.82
15.99
78
25.18
FCF yield (avg)%
17.16
19.61
21.08
22.42
25.07
23.87
24.45
25.69
27.25
29.47
17.25
25.69
24.16
22
17.56
FCF margin%
13.67
12.18
12.88
10.06
10.11
8.46
5.96
8.33
5.77
7.54
22.90
7.54
9.26
9
0.324
FCF / Net incomex
0.916
0.855
0.771
0.754
0.701
0.719
0.766
0.864
0.973
1.080
1.717
0.864
0.813
15
9.41
ROIC%
10.26
7.98
6.18
8.18
9.31
8.26
6.09
8.48
7.50
9.77
10.27
8.26
8.22
15
29.10
Return on equity%
20.52
18.61
17.19
19.09
16.93
19.86
17.66
20.08
17.19
18.10
25.72
18.10
18.35
77
11.31
Return on assets%
11.25
12.40
12.92
15.04
12.73
10.69
13.61
12.72
15.55
18.18
2.60
13.61
12.82
76
35.55
EPS₩
27.52
27.34
29.08
28.21
33.10
31.88
34.68
36.18
40.27
46.73
37.82
7.14%
7.16%
—
28.43
EPS growth%
20.58
18.54
16.10
14.88
13.81
14.29
14.83
15.16
12.87
10.53
15.99
14.29
14.86
95
36.05
Bookvalue per sh₩
146.72
164.58
184.70
175.54
199.40
181.06
185.91
182.29
204.99
212.54
93.90
1.29%
4.58%
—
77.65
FCF per share₩
24.58
23.16
24.65
26.61
29.23
31.28
31.58
29.49
33.45
34.63
40.37
3.45%
3.01%
—
70.44
Dividend per sh₩
149.02
152.25
176.91
188.71
177.92
203.34
222.47
242.27
266.52
285.16
99.02
9.89%
7.77%
—
3.86
Div yield (avg)%
16.44
17.88
19.60
21.15
23.52
25.46
26.55
26.47
26.93
24.36
21.27
26.47
23.94
91
16.31
Payout ratio%
31.66
29.30
26.43
28.54
26.73
27.95
30.33
29.86
29.92
30.97
15.42
29.92
29.58
79
22.57
Shares (diluted)M
13.90
13.21
12.80
12.09
10.45
11.25
9.729
10.37
9.602
8.342
22.87
(4.40%)
(6.47%)
17
29.34
Buyback yield%
1.71
0.40
3.18
4.53
2.78
1.46
0.60
1.00
0.40
0.40
20.82
0.60
1.23
74
1.504
D/E ratiox
1.144
1.089
1.084
1.085
1.185
1.092
1.029
1.148
1.196
1.265
1.126
1.148
1.118
56
4.678
Enterprise value₩B
1.417
1.402
1.496
1.698
1.670
1.868
1.892
1.797
1.827
2.136
3.727
5.05%
3.84%
87
3.096
LT debt₩B
3.019
3.019
2.818
2.527
2.697
2.359
2.415
2.335
1.990
1.810
4.675
(7.67%)
(5.21%)
77
Revenue
₩3.936B
8.16%
1.00×
Cost of revenue
₩2.660B
7.90%
0.98×
Operating expenses
₩860.8M
8.61%
1.04×
Goodwill & intangibles
16.70%
Spread over hurdle
(5.53%)