3.626
Revenue₩B
3.953
4.024
4.160
4.139
4.263
4.333
4.288
4.395
4.407
4.539
3.933
1.27%
1.48%
28
13.28
Revenue growth%
12.40
9.50
10.97
8.91
6.97
7.16
10.03
9.53
11.18
11.53
29.63
10.03
9.78
45
27.29
Gross margin%
6.81
6.49
4.16
4.63
2.22
4.61
2.76
4.38
2.10
0.95
5.79
2.76
4.27
36
24.20
Operating margin%
14.11
14.28
16.47
17.75
19.32
19.47
20.45
21.47
23.99
21.24
24.75
21.24
19.40
18
28.81
Net margin%
8.99
7.46
4.48
2.07
4.96
4.65
5.05
2.74
0.51
0.40
25.24
2.74
4.56
10
37.49
P/E ratio (avg)x
17.77
17.28
20.01
21.08
20.82
20.91
22.79
25.78
25.45
29.26
16.38
25.45
20.99
21
17.13
EV/EBITx
20.49
22.82
20.77
19.48
21.85
22.25
20.98
21.77
19.87
21.10
32.21
21.10
21.04
34
6.86
FCF yield (avg)%
1.73
4.53
3.16
3.13
1.59
2.32
0.43
2.61
5.42
5.20
15.77
2.61
2.87
76
17.11
FCF margin%
16.32
15.03
17.31
19.56
20.19
19.81
18.12
18.70
21.32
22.71
2.80
19.81
19.13
41
1.719
FCF / Net incomex
1.401
1.255
1.075
1.074
1.047
1.117
1.178
1.203
1.160
1.001
0.455
1.160
1.139
78
22.95
ROIC%
8.34
8.98
6.11
4.18
1.25
1.78
0.40
0.40
0.40
0.40
27.70
0.40
1.51
85
27.66
Return on equity%
24.81
26.64
26.96
25.07
23.49
21.08
20.69
18.51
15.62
13.53
6.34
18.51
22.29
23
11.89
Return on assets%
18.15
16.80
18.87
16.82
17.18
19.99
21.82
22.12
25.09
27.89
5.71
22.12
19.43
26
193.55
EPS₩
51.23
53.39
60.44
58.43
60.26
60.23
67.90
74.77
74.72
78.07
211.05
5.32%
4.15%
—
9.58
EPS growth%
22.63
23.73
26.60
24.73
26.94
27.81
27.08
24.64
22.10
22.30
2.77
24.64
24.69
16
87.03
Bookvalue per sh₩
101.22
99.77
108.47
129.99
131.36
151.87
158.91
182.74
195.42
195.05
97.13
8.23%
8.15%
—
201.61
FCF per share₩
149.81
141.11
147.40
139.58
142.26
155.23
160.34
156.69
167.78
161.07
102.05
2.51%
1.23%
—
153.91
Dividend per sh₩
191.98
223.02
219.79
246.40
273.10
301.77
287.95
295.74
310.91
290.93
98.35
1.27%
5.33%
—
5.61
Div yield (avg)%
16.99
17.77
15.53
15.28
16.93
17.46
15.17
13.45
15.99
15.56
14.05
15.56
15.77
8
9.74
Payout ratio%
14.55
13.25
10.74
10.96
10.36
11.52
11.73
9.42
6.73
8.57
25.32
9.42
10.85
58
14.12
Shares (diluted)M
13.38
12.09
10.78
10.19
10.52
11.22
9.873
9.861
10.56
10.77
13.55
0.47%
(2.54%)
18
16.34
Buyback yield%
8.59
7.83
6.27
5.59
5.59
5.79
4.52
5.05
5.17
4.45
5.30
5.05
5.59
56
1.308
D/E ratiox
1.045
0.914
0.927
1.010
1.010
0.974
1.073
1.040
0.938
0.872
0.784
0.974
0.992
55
2.273
Enterprise value₩B
2.147
2.088
2.290
2.405
2.355
2.316
2.396
2.281
2.381
2.477
1.317
1.01%
(0.05%)
89
0.369
LT debt₩B
4.309
4.562
5.225
5.592
6.049
5.899
6.730
6.846
7.226
7.221
2.819
3.61%
5.68%
93
Revenue
₩4.539B
1.48%
1.00×
Cost of revenue
₩2.724B
1.63%
1.02×
Operating expenses
₩1.090B
0.96%
0.95×
Goodwill & intangibles
16.83%
Spread over hurdle
66.02%