6.163
Revenue₩B
4.839
5.055
5.371
5.609
5.914
6.324
6.637
6.902
7.155
7.584
6.872
5.10%
5.27%
62
5.74
Revenue growth%
17.15
14.37
13.11
15.48
13.87
12.65
13.79
12.43
13.09
14.13
16.91
13.09
13.83
90
19.95
Gross margin%
17.89
17.82
20.33
17.75
18.83
18.39
18.97
19.27
19.66
21.40
8.40
19.27
18.90
36
10.81
Operating margin%
8.66
7.11
5.79
3.17
2.02
4.81
4.56
7.11
6.14
5.03
2.61
5.03
5.41
89
9.37
Net margin%
3.44
0.58
1.93
2.40
0.78
1.63
2.23
0.66
0.40
1.34
25.23
1.34
1.49
55
11.85
P/E ratio (avg)x
12.47
12.21
11.74
10.50
11.23
10.15
10.65
11.27
10.47
9.506
19.58
10.47
10.94
27
30.59
EV/EBITx
26.69
28.52
33.46
38.12
40.78
44.81
43.22
49.39
57.69
64.27
19.66
49.39
42.00
51
7.57
FCF yield (avg)%
17.03
16.47
16.95
19.91
22.31
20.49
23.23
24.97
22.70
23.94
27.46
23.23
21.40
6
19.44
FCF margin%
12.32
14.91
15.88
13.26
11.67
9.95
8.33
11.27
11.68
12.72
26.47
11.27
12.00
21
1.792
FCF / Net incomex
1.033
1.020
1.087
0.964
0.950
1.006
0.982
1.041
0.947
0.996
1.713
0.996
1.001
42
13.82
ROIC%
11.00
11.29
9.26
8.88
11.00
12.84
12.00
10.79
8.17
9.18
19.22
10.79
10.90
26
11.22
Return on equity%
11.56
8.93
11.82
12.56
15.02
15.29
17.78
19.34
17.14
18.76
24.88
17.78
15.15
92
22.18
Return on assets%
7.41
5.72
3.71
6.65
3.87
4.39
5.28
4.59
2.49
5.38
24.99
4.59
4.93
37
290.38
EPS₩
524.57
581.58
570.95
623.82
666.04
703.09
788.90
876.24
963.53
985.25
297.46
8.15%
7.53%
—
4.97
EPS growth%
23.22
25.43
25.20
27.53
29.45
28.43
25.76
26.97
25.65
24.75
20.85
25.76
25.71
39
720.99
Bookvalue per sh₩
520.38
600.57
710.86
701.55
725.97
819.23
887.95
1,016
1,075
1,229
579.13
11.10%
11.01%
—
332.87
FCF per share₩
511.20
462.30
417.36
434.87
422.19
453.98
430.57
384.00
397.15
397.40
210.70
(1.20%)
(3.60%)
—
111.49
Dividend per sh₩
422.10
375.27
344.82
367.17
400.49
399.16
424.86
405.32
435.28
487.08
141.63
3.99%
0.47%
—
12.77
Div yield (avg)%
16.72
14.63
13.32
10.49
11.24
10.45
11.93
10.81
11.36
10.99
25.23
10.99
11.30
79
4.64
Payout ratio%
19.14
17.34
20.22
21.26
22.21
21.24
22.75
21.04
18.22
15.96
23.25
21.04
20.63
48
10.53
Shares (diluted)M
12.02
11.89
12.20
12.13
13.46
14.45
13.21
12.15
11.23
10.61
10.94
(4.64%)
(0.66%)
36
12.61
Buyback yield%
0.40
0.40
0.40
2.09
4.91
6.26
5.13
3.55
6.18
5.03
2.31
5.13
4.23
12
1.404
D/E ratiox
1.807
2.065
2.077
2.378
2.770
3.024
3.192
3.721
3.602
3.616
0.963
3.602
2.897
47
0.543
Enterprise value₩B
0.933
1.031
1.012
1.089
1.193
1.428
1.599
1.818
1.829
2.085
7.197
11.81%
8.31%
11
0.837
LT debt₩B
3.654
3.666
3.520
3.458
3.315
3.121
3.451
3.495
3.276
3.368
7.067
0.32%
0.20%
14
Revenue
₩7.584B
5.27%
1.00×
Cost of revenue
₩4.533B
5.15%
0.99×
Operating expenses
₩1.310B
6.02%
1.07×
Goodwill & intangibles
15.49%
Spread over hurdle
(3.57%)