2.665
Revenue₩B
3.200
3.237
3.248
3.320
3.481
3.578
3.627
3.748
3.834
3.871
2.821
2.15%
2.04%
93
13.33
Revenue growth%
12.25
10.43
10.49
13.16
10.94
10.01
11.04
13.75
15.81
15.65
23.42
13.75
11.64
60
21.87
Gross margin%
21.08
23.38
23.43
25.38
26.43
27.52
25.84
23.86
22.79
20.16
5.27
23.86
23.64
81
7.66
Operating margin%
6.83
5.45
4.19
3.74
1.02
3.22
3.72
3.42
3.37
2.71
22.31
3.37
3.57
94
20.95
Net margin%
20.22
18.49
18.44
18.18
17.56
20.14
18.69
16.98
18.89
17.43
26.14
18.69
18.47
22
6.154
P/E ratio (avg)x
37.06
43.43
48.11
53.83
57.09
57.14
60.89
58.65
69.52
82.00
14.15
60.89
57.12
72
23.77
EV/EBITx
22.69
24.68
23.30
23.98
22.74
21.55
20.84
21.08
24.05
23.15
7.463
21.55
22.94
50
17.26
FCF yield (avg)%
15.73
16.00
13.60
15.68
14.69
16.70
19.45
17.84
19.67
21.27
6.47
19.45
16.35
31
5.78
FCF margin%
23.70
25.51
23.22
22.07
24.24
26.21
25.72
28.68
28.78
26.84
11.64
26.84
25.61
65
0.520
FCF / Net incomex
2.015
2.282
2.423
2.835
3.293
3.629
3.530
3.569
4.113
3.961
0.615
3.629
3.411
77
24.02
ROIC%
10.34
8.56
9.63
7.67
8.85
6.56
4.08
4.97
3.15
1.36
28.88
4.08
7.11
37
27.66
Return on equity%
7.38
6.41
8.64
10.11
8.68
11.03
12.77
13.02
14.80
14.82
5.67
13.02
10.57
25
16.04
Return on assets%
17.88
17.30
17.93
19.67
22.21
23.37
21.65
19.43
16.65
16.22
26.92
19.43
18.68
29
208.25
EPS₩
57.19
62.01
55.04
56.48
56.41
57.16
60.17
62.04
68.48
65.69
223.17
3.09%
0.22%
—
5.41
EPS growth%
4.00
4.63
4.82
5.04
6.79
4.88
6.74
4.42
5.18
5.61
18.77
5.18
4.96
87
112.13
Bookvalue per sh₩
156.63
171.36
168.90
183.70
160.39
153.65
159.42
172.06
172.50
188.48
47.04
3.28%
2.72%
—
37.34
FCF per share₩
74.28
62.97
62.92
59.84
51.03
44.86
41.96
38.50
34.55
31.36
236.44
(9.28%)
(8.17%)
—
80.50
Dividend per sh₩
34.61
37.55
32.94
31.95
31.02
31.02
32.06
34.31
36.27
31.83
217.07
0.52%
(2.11%)
—
24.95
Div yield (avg)%
22.26
22.03
23.05
23.73
26.24
25.56
28.36
26.68
27.44
29.81
22.61
27.44
25.90
69
22.84
Payout ratio%
18.29
20.80
18.08
20.01
18.23
17.05
15.20
17.28
15.32
12.38
24.73
15.32
17.68
61
14.01
Shares (diluted)M
14.27
14.20
15.83
15.51
14.83
16.43
17.72
18.34
19.88
18.57
14.04
4.61%
1.83%
21
22.90
Buyback yield%
19.91
17.05
18.40
16.31
18.72
16.27
15.97
15.08
12.34
12.15
12.72
15.08
16.29
29
0.902
D/E ratiox
2.339
2.245
2.116
2.335
2.569
2.400
2.483
2.355
2.713
2.552
1.046
2.483
2.378
26
3.324
Enterprise value₩B
4.263
4.044
4.389
4.441
4.508
4.741
4.817
4.427
4.433
4.540
0.264
0.14%
1.17%
18
2.942
LT debt₩B
0.849
0.936
0.974
1.053
1.101
1.063
1.169
1.282
1.194
1.230
0.335
2.24%
2.86%
77
Revenue
₩3.871B
2.04%
1.00×
Cost of revenue
₩2.116B
1.97%
0.99×
Operating expenses
₩448.1M
2.77%
1.07×
Goodwill & intangibles
18.19%
Return on capital
182.83%
Spread over hurdle
174.82%