3.158
Revenue₩B
4.511
4.501
4.483
4.513
4.675
4.743
4.714
4.695
4.867
4.891
3.294
0.91%
0.94%
51
20.27
Revenue growth%
26.55
25.97
27.12
26.12
27.15
26.41
26.18
25.51
26.60
26.93
19.36
26.41
26.48
39
26.40
Gross margin%
27.11
29.58
32.20
33.19
34.35
33.89
34.39
33.02
31.30
34.13
13.24
33.89
33.11
55
9.92
Operating margin%
2.09
0.67
0.40
0.40
1.47
0.96
0.40
2.73
3.50
3.23
17.54
2.73
1.21
73
16.43
Net margin%
21.93
20.91
20.34
22.31
20.32
19.30
22.22
19.69
22.52
22.79
5.38
22.22
21.42
38
30.17
P/E ratio (avg)x
31.71
36.38
41.23
43.58
47.92
50.17
52.51
53.05
54.05
58.68
24.02
53.05
49.05
71
17.97
EV/EBITx
17.65
18.10
20.32
20.40
21.34
22.04
24.92
28.20
26.89
24.69
27.63
24.92
21.69
45
21.05
FCF yield (avg)%
13.77
12.89
10.81
9.29
8.87
8.10
5.50
7.87
9.87
7.66
10.85
7.87
9.08
37
10.73
FCF margin%
7.14
9.64
9.90
11.80
10.82
13.44
11.36
8.84
5.92
8.51
21.79
8.84
9.77
44
0.531
FCF / Net incomex
1.642
1.650
1.800
1.925
2.012
2.247
2.327
2.586
2.924
3.300
0.620
2.586
2.130
31
6.54
ROIC%
21.58
24.16
22.13
22.59
22.93
25.85
27.36
29.46
28.04
27.17
14.43
27.36
25.01
35
19.10
Return on equity%
9.25
12.05
10.38
12.03
9.12
9.52
11.80
13.96
12.57
12.67
24.42
12.57
11.92
36
29.89
Return on assets%
11.59
13.42
13.45
12.53
12.77
14.07
14.63
13.32
14.85
16.95
14.64
14.63
13.43
64
77.58
EPS₩
191.26
207.24
234.81
258.80
275.11
302.73
307.19
309.66
334.93
391.86
79.87
7.33%
8.18%
—
23.76
EPS growth%
25.70
26.48
23.74
24.64
26.63
23.69
25.80
25.57
25.64
23.28
17.90
25.57
25.61
80
91.51
Bookvalue per sh₩
124.59
143.49
136.87
154.39
161.52
164.42
167.91
180.49
200.46
216.73
116.80
6.06%
5.17%
—
72.21
FCF per share₩
37.66
37.50
36.81
37.74
40.67
41.06
43.79
41.31
40.88
41.60
50.99
0.45%
1.49%
—
75.43
Dividend per sh₩
91.59
97.99
105.59
121.46
124.75
147.71
171.32
186.16
219.99
237.50
107.63
13.74%
9.82%
—
3.58
Div yield (avg)%
26.58
24.89
26.70
28.11
27.94
29.17
27.64
26.07
26.03
25.46
4.54
26.07
26.64
38
27.54
Payout ratio%
10.11
8.21
9.26
7.15
9.26
8.01
9.40
10.29
12.79
15.22
2.14
10.29
9.33
11
14.13
Shares (diluted)M
17.56
18.19
18.86
17.68
17.07
15.82
16.89
15.83
16.63
16.41
14.03
(0.79%)
0.17%
13
4.03
Buyback yield%
13.54
13.77
12.12
14.07
11.70
12.34
10.48
10.40
12.19
12.51
26.23
12.19
12.26
12
0.149
D/E ratiox
0.901
0.942
0.984
1.157
1.091
1.155
1.306
1.435
1.612
1.711
0.376
1.435
1.156
50
1.600
Enterprise value₩B
1.740
1.902
2.108
2.203
2.512
2.872
3.169
3.643
3.944
4.474
0.749
12.24%
11.14%
23
2.207
LT debt₩B
1.033
1.127
1.249
1.186
1.147
1.282
1.363
1.514
1.525
1.488
3.256
5.34%
4.94%
79
Revenue
₩4.891B
0.94%
1.00×
Cost of revenue
₩3.143B
1.07%
1.01×
Operating expenses
₩1.133B
0.66%
0.97×
Goodwill & intangibles
19.28%
Spread over hurdle
28.75%