2.549
Revenue₩B
3.327
3.665
4.049
4.442
4.738
5.191
5.590
5.972
6.600
7.132
2.659
8.53%
8.61%
87
20.72
Revenue growth%
20.35
21.77
20.27
20.78
20.63
18.77
20.07
22.48
23.78
26.75
15.31
22.48
20.70
78
20.07
Gross margin%
15.53
13.06
11.44
13.54
13.17
13.21
15.06
13.11
11.28
9.74
24.01
13.11
13.14
30
10.41
Operating margin%
9.28
11.17
9.17
9.64
11.38
10.66
9.80
8.14
9.35
9.53
15.97
9.53
9.58
52
27.81
Net margin%
32.92
32.78
34.75
36.98
37.13
34.13
31.23
32.71
33.09
30.55
12.32
32.71
33.00
10
35.37
P/E ratio (avg)x
49.23
47.99
49.04
52.85
51.90
49.46
45.06
40.06
37.03
34.01
12.99
40.06
48.52
85
6.942
EV/EBITx
19.11
16.97
17.36
16.58
15.43
14.43
13.32
12.87
12.03
11.07
22.93
12.87
14.93
56
27.51
FCF yield (avg)%
19.93
19.33
21.98
19.75
22.56
20.21
21.04
19.87
21.67
22.75
8.12
21.04
20.62
44
4.08
FCF margin%
15.38
16.43
13.56
11.46
10.75
12.93
10.83
13.39
14.28
16.30
29.18
13.39
13.47
35
0.573
FCF / Net incomex
0.269
0.265
0.265
0.308
0.305
0.356
0.394
0.391
0.367
0.360
0.642
0.367
0.332
17
6.18
ROIC%
21.79
22.70
22.28
21.01
23.63
25.52
26.19
26.34
29.26
26.81
29.27
26.34
24.58
86
13.18
Return on equity%
23.74
26.17
26.13
26.25
23.28
21.67
20.68
22.30
24.61
25.86
14.24
22.30
24.18
27
13.85
Return on assets%
26.09
28.75
29.39
26.94
26.46
27.85
28.95
28.04
26.25
25.83
12.60
27.85
27.40
69
447.92
EPS₩
289.49
262.30
286.69
281.25
245.12
252.35
271.64
263.74
236.91
222.29
486.48
(1.94%)
(2.60%)
—
26.69
EPS growth%
9.80
11.75
14.08
13.23
14.23
13.16
14.41
14.90
16.12
16.85
10.44
14.90
14.15
37
564.55
Bookvalue per sh₩
791.59
850.33
961.33
910.64
866.02
948.48
860.31
964.62
1,067
987.61
461.52
2.66%
1.83%
—
666.86
FCF per share₩
1,017
1,001
1,118
1,092
1,191
1,185
1,076
1,148
1,170
1,049
407.60
(2.51%)
1.48%
—
585.91
Dividend per sh₩
791.64
739.06
735.07
784.58
786.03
744.16
631.99
654.15
630.80
659.10
298.03
(3.46%)
(1.76%)
—
8.58
Div yield (avg)%
28.26
31.26
28.66
28.65
29.90
32.58
31.50
32.43
34.30
36.65
7.15
32.58
31.38
85
27.64
Payout ratio%
10.54
9.52
8.55
10.47
8.23
10.83
11.22
13.73
14.93
16.83
12.96
13.73
10.68
90
9.512
Shares (diluted)M
9.584
10.11
10.61
9.495
8.688
8.047
9.031
9.820
8.922
8.008
9.464
(1.62%)
(1.41%)
64
15.31
Buyback yield%
15.10
13.02
15.43
15.82
17.43
18.55
18.41
15.59
14.79
12.29
14.03
15.59
15.51
43
1.440
D/E ratiox
0.922
1.021
1.099
1.002
1.099
0.977
0.853
0.838
0.869
0.905
1.471
0.869
0.949
91
0.843
Enterprise value₩B
7.267
8.330
9.270
10.29
11.92
13.78
15.95
15.08
17.23
17.16
3.530
7.56%
8.46%
64
4.464
LT debt₩B
4.435
4.694
5.011
4.624
5.090
5.401
4.996
4.630
4.669
5.289
4.066
0.77%
2.93%
89
Revenue
₩7.132B
8.61%
1.00×
Cost of revenue
₩4.502B
8.65%
1.00×
Operating expenses
₩758.5M
9.82%
1.12×
Goodwill & intangibles
19.05%
Spread over hurdle
(2.13%)