2.893
Revenue₩B
5.786
6.027
6.311
6.618
6.991
7.469
7.941
8.295
8.785
9.207
3.194
5.66%
5.30%
16
10.91
Revenue growth%
23.58
22.50
25.24
23.06
24.78
22.21
21.23
18.76
19.29
20.20
20.83
20.20
22.36
39
13.82
Gross margin%
4.42
6.01
7.53
8.35
8.50
11.18
14.12
12.19
12.54
13.73
17.47
12.54
9.84
28
28.26
Operating margin%
35.72
34.47
36.86
33.98
32.14
30.70
32.44
29.65
27.09
29.38
7.25
29.65
32.29
87
19.95
Net margin%
29.10
26.17
26.70
26.85
24.13
23.21
21.84
20.84
20.35
20.43
2.87
20.84
23.67
39
13.91
P/E ratio (avg)x
33.35
33.53
38.33
43.12
44.83
49.36
57.92
56.50
64.58
76.65
14.86
57.92
47.10
62
18.31
EV/EBITx
5.448
4.929
4.245
3.679
3.292
3.163
2.665
2.643
2.373
2.224
27.15
2.643
3.227
12
17.69
FCF yield (avg)%
12.78
13.35
14.21
12.79
13.57
13.59
13.63
11.24
13.67
11.28
20.42
13.59
13.46
15
22.86
FCF margin%
24.33
23.79
22.09
21.75
19.52
21.43
19.04
19.43
19.90
22.37
18.17
19.90
21.59
63
1.334
FCF / Net incomex
0.807
0.714
0.751
0.700
0.613
0.549
0.492
0.490
0.466
0.443
0.275
0.490
0.581
50
3.34
ROIC%
13.04
15.71
18.09
16.06
15.57
14.67
15.53
14.60
17.44
19.31
13.91
15.53
15.64
33
24.43
Return on equity%
9.29
9.35
7.44
10.19
7.31
9.30
11.87
12.19
12.70
11.21
18.49
11.87
9.77
89
21.17
Return on assets%
17.70
15.57
17.32
17.05
19.35
21.15
22.95
20.22
22.20
23.11
13.18
22.20
19.79
75
75.68
EPS₩
247.31
208.53
224.67
203.64
202.01
207.67
192.82
193.06
208.04
202.98
77.77
0.10%
(2.64%)
—
16.05
EPS growth%
6.50
4.89
4.68
6.87
4.68
2.40
1.40
0.40
0.40
0.40
12.43
0.40
3.54
76
182.66
Bookvalue per sh₩
82.44
78.97
73.70
76.47
84.98
91.69
83.97
76.81
70.23
66.44
90.49
(4.80%)
(1.59%)
—
286.67
FCF per share₩
193.70
177.49
154.89
147.19
153.99
164.78
160.26
165.85
169.39
153.62
63.27
(0.05%)
(3.49%)
—
151.48
Dividend per sh₩
234.36
206.67
222.91
204.04
196.57
195.98
208.63
188.83
187.78
205.33
72.50
0.88%
(1.52%)
—
4.88
Div yield (avg)%
18.69
18.10
18.18
16.07
16.54
13.62
10.76
7.93
10.43
7.53
3.16
10.43
14.85
87
24.63
Payout ratio%
10.43
12.57
14.41
14.96
16.92
15.21
15.97
16.25
13.48
14.45
2.76
15.21
14.70
76
14.01
Shares (diluted)M
13.24
14.08
13.85
12.75
11.28
10.66
10.00
9.209
8.814
7.984
14.64
(6.68%)
(5.91%)
91
7.79
Buyback yield%
13.36
10.57
8.53
6.96
7.84
7.82
8.71
7.72
5.76
3.87
27.64
7.72
7.83
11
0.746
D/E ratiox
0.650
0.646
0.755
0.804
0.813
0.789
0.769
0.803
0.921
1.059
0.177
0.803
0.796
49
10.80
Enterprise value₩B
8.374
8.092
9.121
10.64
11.45
13.06
15.46
17.94
17.97
20.11
9.071
11.93%
9.94%
23
6.165
LT debt₩B
1.597
1.577
1.495
1.556
1.595
1.650
1.796
1.839
2.021
2.020
5.103
4.84%
3.39%
91
Revenue
₩9.207B
5.30%
1.00×
Cost of revenue
₩6.445B
5.30%
1.00×
Operating expenses
₩1.733B
5.46%
1.02×
Goodwill & intangibles
16.95%
Spread over hurdle
(1.40%)