7.234
Revenue₩B
11.42
12.62
13.90
14.90
16.34
17.41
18.82
20.40
22.17
24.33
7.938
8.29%
8.88%
89
18.68
Revenue growth%
10.01
10.68
13.13
14.89
12.99
14.13
17.12
16.30
13.34
11.67
16.26
14.13
13.23
19
14.15
Gross margin%
19.17
20.84
19.08
17.68
19.07
17.81
17.97
17.81
17.68
15.93
26.15
17.81
17.89
76
3.00
Operating margin%
3.50
6.15
6.23
6.24
5.11
4.87
3.76
3.80
4.36
3.36
15.29
3.80
4.61
57
6.44
Net margin%
14.58
14.07
16.85
17.62
19.29
18.22
19.56
18.69
17.90
20.54
22.66
18.69
18.06
24
13.84
P/E ratio (avg)x
40.60
44.44
50.22
53.79
51.24
58.71
56.44
65.03
70.83
80.90
26.63
65.03
55.11
48
7.177
EV/EBITx
22.09
19.68
20.08
19.79
19.72
20.55
20.06
21.49
20.92
19.80
17.13
20.55
20.07
82
20.56
FCF yield (avg)%
9.12
8.83
9.47
9.85
10.80
9.74
11.21
12.49
10.59
9.84
10.20
10.59
9.85
35
11.11
FCF margin%
29.81
26.86
28.08
29.93
28.13
28.35
29.77
31.60
31.83
31.71
22.78
31.60
29.79
57
1.742
FCF / Net incomex
1.816
1.829
2.019
2.174
2.185
2.484
2.922
2.918
3.315
3.312
1.735
2.922
2.334
84
7.02
ROIC%
16.43
19.15
20.54
17.87
18.16
19.40
17.10
18.23
17.70
15.10
21.04
17.70
18.02
93
15.31
Return on equity%
27.52
27.48
30.33
29.59
27.11
25.06
22.25
24.55
25.67
27.95
19.24
25.06
27.29
25
29.11
Return on assets%
9.86
10.80
8.84
6.68
6.50
9.01
11.69
9.44
12.30
12.41
27.08
11.69
9.65
57
218.63
EPS₩
104.30
114.89
128.19
148.91
150.13
152.24
173.08
183.31
188.84
219.40
237.96
7.88%
9.00%
—
19.60
EPS growth%
22.94
23.67
23.17
21.11
18.17
21.12
21.84
20.47
21.76
21.65
9.37
21.65
21.71
48
132.30
Bookvalue per sh₩
404.50
422.02
421.84
471.33
451.89
471.76
442.76
427.69
478.70
510.22
103.32
2.46%
2.62%
—
376.84
FCF per share₩
204.19
216.47
194.65
192.30
184.32
199.37
182.87
193.31
184.81
173.51
74.55
(1.20%)
(1.48%)
—
175.24
Dividend per sh₩
229.41
254.06
264.60
290.61
312.29
347.67
394.48
392.02
406.85
488.28
99.99
9.35%
9.72%
—
27.16
Div yield (avg)%
14.35
16.43
13.83
13.37
12.78
13.40
11.43
8.90
8.06
9.04
25.06
9.04
13.07
55
27.31
Payout ratio%
28.29
30.79
33.42
30.67
30.85
32.46
30.91
29.44
28.55
29.30
13.25
29.44
30.73
52
33.10
Shares (diluted)M
29.10
31.94
35.36
35.12
33.36
37.49
41.85
46.93
51.75
49.89
31.67
8.38%
4.67%
92
16.33
Buyback yield%
8.68
9.50
11.79
8.96
6.12
7.62
5.18
7.71
4.75
4.76
3.18
5.18
7.67
40
0.602
D/E ratiox
2.208
2.176
2.550
2.512
3.000
3.279
3.399
3.807
4.141
4.095
1.778
3.807
3.140
46
11.64
Enterprise value₩B
7.049
6.475
5.609
5.213
5.014
5.198
5.050
5.383
4.790
4.695
5.410
(1.30%)
(4.92%)
89
9.723
LT debt₩B
20.72
21.15
21.63
22.20
21.35
20.86
23.75
23.92
23.28
24.61
13.71
2.88%
1.61%
93
Revenue
₩24.33B
8.88%
1.00×
Cost of revenue
₩16.61B
8.80%
0.99×
Operating expenses
₩3.207B
9.33%
1.04×
Spread over hurdle
(0.52%)