6.868
Revenue₩B
52.53
55.15
56.05
57.32
60.09
63.04
64.04
65.68
69.26
72.72
7.438
3.89%
3.73%
54
29.33
Revenue growth%
1.81
3.44
4.39
6.36
8.07
8.38
7.18
8.48
6.66
4.33
9.41
7.18
6.51
83
14.92
Gross margin%
29.25
29.03
31.84
34.67
34.35
33.73
31.48
33.03
31.52
34.16
16.09
33.03
32.44
49
12.89
Operating margin%
17.60
16.24
13.49
10.76
12.57
13.56
16.47
15.51
18.00
18.14
3.65
16.47
15.87
67
14.69
Net margin%
21.77
22.41
22.90
24.34
25.77
27.81
30.69
29.43
31.45
32.71
28.52
30.69
26.79
43
26.11
P/E ratio (avg)x
44.87
41.24
43.48
42.94
44.62
43.96
41.93
41.76
40.11
39.65
21.00
41.76
42.44
58
18.09
EV/EBITx
46.74
52.51
54.34
63.83
71.08
77.28
78.05
80.01
92.77
101.0
25.82
80.01
74.18
39
15.71
FCF yield (avg)%
30.92
33.45
34.00
35.75
37.72
36.71
35.77
36.05
35.94
35.57
4.11
35.94
35.76
81
8.48
FCF margin%
33.80
35.16
34.59
33.53
36.45
36.70
36.58
37.79
37.24
38.73
24.85
37.24
36.52
50
0.743
FCF / Net incomex
0.316
0.297
0.313
0.290
0.277
0.293
0.317
0.274
0.252
0.272
0.621
0.274
0.292
63
5.76
ROIC%
29.87
32.66
34.58
34.70
33.90
36.47
36.50
35.62
34.03
34.48
15.05
35.62
34.53
93
15.19
Return on equity%
17.29
19.96
19.52
17.38
15.24
17.10
19.16
17.82
16.74
17.58
27.65
17.58
17.48
80
6.33
Return on assets%
17.71
16.32
18.98
17.41
14.92
13.10
11.76
9.49
9.28
9.76
26.47
9.76
14.01
20
232.02
EPS₩
1,481
1,455
1,533
1,472
1,661
1,790
1,949
2,299
2,440
2,451
258.36
8.09%
6.93%
—
7.04
EPS growth%
24.69
24.90
25.07
25.30
22.71
22.45
23.57
21.12
23.31
25.46
6.27
23.31
24.13
48
722.40
Bookvalue per sh₩
465.14
474.99
458.71
446.75
405.17
445.26
487.03
528.81
543.01
556.63
1,421
6.56%
0.77%
—
433.84
FCF per share₩
833.31
913.22
967.56
992.36
973.85
1,125
1,166
1,114
1,156
1,152
591.80
3.42%
3.69%
—
1,244
Dividend per sh₩
487.46
434.26
483.26
465.72
445.33
395.74
370.26
387.36
420.28
405.39
365.33
(1.86%)
(1.84%)
—
3.46
Div yield (avg)%
4.19
1.96
0.92
1.17
0.68
0.40
2.40
0.40
2.11
0.40
14.84
0.40
1.05
30
16.36
Payout ratio%
8.90
11.07
8.32
9.23
9.25
9.80
11.32
10.90
13.44
12.23
17.05
11.32
10.35
71
17.44
Shares (diluted)M
27.46
29.06
35.34
42.21
43.51
46.62
56.42
57.77
59.55
58.22
17.43
6.00%
8.22%
90
8.31
Buyback yield%
9.48
10.48
11.86
11.88
11.22
8.39
5.82
3.65
3.54
1.64
18.46
3.65
8.94
74
1.733
D/E ratiox
2.105
2.211
2.523
2.495
2.931
3.425
3.680
3.781
3.752
4.188
1.757
3.752
3.178
38
71.32
Enterprise value₩B
100.5
102.3
95.88
95.47
104.2
106.5
110.3
124.9
126.8
125.9
62.62
3.84%
3.49%
23
30.08
LT debt₩B
102.9
120.5
125.8
126.7
124.4
140.0
136.3
150.6
156.0
156.2
13.56
4.65%
5.16%
31
Revenue
₩72.72B
3.73%
1.00×
Cost of revenue
₩50.91B
3.73%
1.00×
Operating expenses
₩13.36B
3.79%
1.01×
Spread over hurdle
(5.32%)