10.95
Revenue₩B
6.600
6.824
7.313
7.719
8.291
8.803
9.226
9.932
10.31
10.65
12.02
5.14%
5.69%
88
7.54
Revenue growth%
33.21
31.28
29.65
31.59
29.10
29.47
27.19
28.74
29.20
29.85
9.90
29.20
29.56
15
18.37
Gross margin%
21.71
23.22
22.23
19.94
22.18
22.00
19.31
20.37
17.99
17.65
9.28
19.31
21.04
30
13.56
Operating margin%
18.76
20.51
22.66
23.84
25.14
24.89
22.14
22.49
21.33
20.55
18.06
22.14
22.32
44
29.57
Net margin%
15.06
14.94
14.35
11.75
10.01
9.53
10.51
11.98
13.95
15.35
16.73
11.98
12.96
39
32.35
P/E ratio (avg)x
17.55
17.79
18.14
20.18
21.90
25.05
25.78
23.71
21.66
22.81
28.27
23.71
21.78
75
27.38
EV/EBITx
8.607
7.471
6.664
7.188
7.430
7.369
7.026
6.857
6.808
7.161
29.35
7.026
7.174
24
19.22
FCF yield (avg)%
13.51
14.11
12.01
12.98
14.67
16.30
15.78
15.03
16.86
14.14
26.36
15.78
14.40
12
28.37
FCF margin%
26.72
27.76
28.76
27.91
26.19
28.01
30.03
30.96
29.03
28.21
27.80
29.03
28.11
58
1.454
FCF / Net incomex
1.827
1.802
1.940
1.843
1.767
2.085
2.402
2.492
2.868
2.727
1.649
2.492
2.013
12
14.75
ROIC%
12.18
14.37
14.44
16.43
17.33
16.13
19.00
18.57
19.48
18.15
12.81
18.57
16.88
94
6.43
Return on equity%
19.70
18.81
17.44
16.99
19.53
22.13
22.25
21.93
23.43
22.16
14.18
22.16
20.82
63
26.62
Return on assets%
16.78
15.55
16.21
14.24
11.91
9.73
7.85
8.27
7.85
6.55
22.10
7.85
10.82
83
228.47
EPS₩
643.22
639.97
613.82
614.66
591.05
594.19
541.05
603.62
648.84
594.67
235.08
0.12%
(1.31%)
—
11.64
EPS growth%
31.94
33.75
30.97
29.49
29.24
26.40
26.01
26.42
25.88
27.73
23.19
26.40
28.48
11
316.22
Bookvalue per sh₩
276.88
247.67
278.17
251.02
249.77
250.41
232.46
221.05
236.77
237.23
325.18
(1.03%)
(0.80%)
—
505.85
FCF per share₩
1,297
1,308
1,360
1,560
1,727
1,821
2,156
2,250
2,497
2,832
1,076
10.39%
9.58%
—
210.36
Dividend per sh₩
1,126
1,084
1,301
1,548
1,539
1,736
1,955
2,278
2,590
2,492
993.71
10.13%
10.06%
—
18.75
Div yield (avg)%
1.73
0.40
0.40
1.55
0.73
1.78
2.15
0.57
3.06
5.62
24.75
2.15
1.64
60
28.09
Payout ratio%
23.13
21.73
23.50
21.17
20.21
20.07
22.33
24.82
23.52
21.59
27.24
22.33
22.03
35
8.114
Shares (diluted)M
10.86
11.15
13.42
13.29
12.98
13.76
15.56
17.71
18.58
19.70
7.765
8.69%
5.86%
70
4.76
Buyback yield%
7.27
9.14
9.01
10.60
7.67
7.70
8.95
8.25
10.09
9.10
2.73
8.95
8.98
44
1.530
D/E ratiox
1.577
1.715
1.835
1.775
1.852
1.998
2.045
2.032
2.170
2.182
0.322
2.045
1.925
28
2.059
Enterprise value₩B
1.945
2.016
2.048
2.026
1.875
1.984
2.072
2.094
1.937
1.723
3.528
(1.68%)
(1.97%)
76
8.479
LT debt₩B
11.12
10.58
11.44
12.42
11.38
12.07
13.59
12.90
13.48
14.75
9.651
5.32%
3.75%
94
Revenue
₩10.65B
5.69%
1.00×
Cost of revenue
₩6.942B
5.66%
1.00×
Operating expenses
₩2.610B
6.16%
1.05×
Goodwill & intangibles
17.28%
Spread over hurdle
(0.50%)