2.371
Revenue₩B
43.62
45.30
47.18
48.54
50.76
53.39
55.85
58.13
60.84
64.60
2.541
4.94%
4.62%
66
7.62
Revenue growth%
31.86
34.44
32.57
33.99
31.34
29.26
31.52
30.50
29.62
32.00
23.34
30.50
31.69
13
5.45
Gross margin%
24.48
26.68
28.23
29.39
30.97
28.56
27.83
29.32
26.87
25.40
20.65
27.83
28.03
70
14.99
Operating margin%
30.27
30.83
33.80
35.44
34.14
31.77
33.09
31.71
34.61
31.79
15.27
31.79
32.44
64
9.73
Net margin%
31.28
33.48
35.55
33.52
32.87
35.48
36.63
35.78
36.75
35.39
2.40
35.78
35.43
30
23.86
P/E ratio (avg)x
20.98
23.83
25.19
26.73
29.75
29.40
30.61
29.68
29.48
28.74
27.02
29.48
29.07
5
28.20
EV/EBITx
6.840
6.305
5.851
5.009
5.189
5.052
4.300
4.421
4.683
4.945
24.85
4.683
5.031
83
12.95
FCF yield (avg)%
8.72
9.84
7.72
5.66
4.23
1.91
2.27
0.40
2.36
2.64
28.63
2.27
3.44
7
14.47
FCF margin%
21.29
20.96
20.68
22.18
22.68
24.72
26.87
27.20
25.43
23.44
8.09
25.43
23.06
78
0.642
FCF / Net incomex
1.242
1.214
1.125
1.219
1.288
1.251
1.182
1.295
1.383
1.317
0.536
1.295
1.246
89
11.02
ROIC%
4.74
7.54
9.16
10.21
10.37
12.80
12.16
10.68
8.83
9.76
19.27
10.68
9.98
9
26.79
Return on equity%
12.48
10.86
10.73
7.95
7.18
5.67
2.83
2.75
0.40
0.40
18.41
2.75
6.42
11
11.13
Return on assets%
22.69
21.74
19.86
22.14
21.45
24.19
23.88
26.68
25.72
22.95
17.73
24.19
22.82
77
2,003
EPS₩
1,750
2,000
1,870
2,148
2,080
2,137
2,462
2,661
3,032
2,795
2,140
6.09%
3.97%
—
16.48
EPS growth%
21.08
18.22
19.90
20.36
20.93
17.99
18.15
19.47
21.94
18.97
15.61
18.97
19.69
12
1,775
Bookvalue per sh₩
864.12
992.21
1,138
1,364
1,630
1,934
2,238
2,442
2,899
3,075
1,309
13.53%
14.44%
—
2,301
FCF per share₩
1,710
1,793
1,732
1,644
1,528
1,526
1,532
1,437
1,376
1,481
1,331
(0.63%)
(0.71%)
—
894.57
Dividend per sh₩
895.31
884.20
887.84
860.06
832.80
785.64
783.81
701.45
715.13
656.44
1,203
(4.65%)
(2.35%)
—
17.83
Div yield (avg)%
3.56
2.78
3.58
5.58
2.68
4.32
6.27
6.75
4.70
4.73
23.12
4.73
4.51
73
28.89
Payout ratio%
12.07
11.82
14.44
12.47
12.13
11.21
12.84
12.49
12.59
13.16
24.31
12.59
12.48
19
17.19
Shares (diluted)M
23.39
23.28
23.28
27.33
27.25
29.65
28.32
27.72
28.03
30.68
17.89
2.40%
2.78%
33
16.91
Buyback yield%
16.27
15.93
17.58
15.79
17.73
15.51
15.08
17.86
16.52
14.48
19.25
15.51
16.10
40
0.130
D/E ratiox
1.248
1.322
1.194
1.174
1.079
0.960
0.952
0.902
0.984
0.945
1.665
0.952
1.031
12
39.62
Enterprise value₩B
7.393
7.461
7.202
7.559
7.858
6.987
6.354
6.372
6.553
7.032
39.87
(2.19%)
0.54%
93
46.42
LT debt₩B
32.11
32.82
34.05
31.85
30.69
33.05
35.12
38.90
36.00
32.67
39.71
1.25%
1.13%
92
Revenue
₩64.60B
4.62%
1.00×
Cost of revenue
₩42.00B
4.67%
1.01×
Operating expenses
₩12.41B
4.71%
1.01×
Spread over hurdle
(0.49%)