4.551
Revenue₩B
2.537
2.665
2.862
2.970
3.153
3.347
3.616
3.796
4.020
4.312
5.092
6.46%
6.30%
46
5.64
Revenue growth%
7.95
10.52
11.47
13.75
14.65
14.44
11.90
13.13
13.07
13.91
24.62
13.13
13.10
21
18.17
Gross margin%
15.43
17.79
15.39
17.77
15.42
17.77
19.33
21.15
23.49
25.83
4.31
21.15
17.78
90
3.55
Operating margin%
20.57
22.26
21.52
24.52
27.18
27.83
28.49
31.12
33.38
31.71
13.10
31.12
27.51
89
26.46
Net margin%
27.33
26.47
29.09
31.81
31.98
29.98
27.80
27.62
28.52
27.59
4.81
27.80
28.16
63
29.45
P/E ratio (avg)x
28.82
25.33
21.69
19.75
19.55
16.81
16.97
14.95
14.30
14.12
12.23
14.95
18.26
20
31.44
EV/EBITx
46.60
45.18
50.61
59.46
65.23
66.43
70.10
68.50
80.62
82.86
26.27
70.10
65.83
35
26.17
FCF yield (avg)%
26.36
26.02
28.90
31.75
31.30
28.47
25.80
23.93
22.14
21.78
11.83
23.93
26.19
30
16.51
FCF margin%
6.50
6.05
3.31
5.73
3.34
4.63
4.38
6.94
6.27
4.64
4.20
4.64
5.18
54
0.379
FCF / Net incomex
0.892
0.903
0.868
0.848
0.914
0.824
0.745
0.679
0.690
0.749
1.001
0.745
0.836
62
7.28
ROIC%
14.52
13.29
12.07
11.04
10.51
8.97
8.04
8.06
7.92
10.19
14.30
8.06
10.35
68
9.36
Return on equity%
11.62
13.23
15.56
13.87
13.94
16.01
14.68
13.92
11.65
11.41
9.06
13.92
13.90
15
8.24
Return on assets%
13.53
16.27
18.73
21.17
21.18
19.86
21.02
18.61
17.16
18.59
18.97
18.61
18.67
13
145.72
EPS₩
352.58
367.15
346.18
346.00
374.60
390.37
394.90
457.03
432.92
425.53
160.09
2.58%
3.02%
—
20.90
EPS growth%
7.08
9.44
12.11
10.01
12.20
12.00
9.31
6.67
9.64
11.49
28.68
9.64
9.83
64
500.69
Bookvalue per sh₩
573.76
649.01
741.50
818.46
869.69
898.12
978.33
1,132
1,109
1,239
131.45
7.34%
7.55%
—
444.75
FCF per share₩
794.74
818.83
969.93
944.57
942.18
1,076
1,283
1,322
1,564
1,528
457.38
10.15%
7.69%
—
452.24
Dividend per sh₩
177.12
159.54
168.41
158.82
165.87
165.28
157.21
148.97
125.92
112.15
491.48
(7.53%)
(5.40%)
—
21.30
Div yield (avg)%
24.26
23.09
23.07
23.85
26.49
25.13
23.34
24.40
25.30
22.52
23.13
24.40
24.06
62
23.81
Payout ratio%
6.87
6.67
5.08
5.41
3.74
1.33
1.18
1.74
0.40
0.83
25.50
1.18
2.74
56
8.050
Shares (diluted)M
9.679
10.92
10.47
10.69
11.27
11.53
11.65
12.83
13.66
13.17
8.239
3.17%
3.70%
25
4.86
Buyback yield%
4.77
5.66
7.72
8.25
9.21
9.79
7.68
8.30
7.93
7.42
8.60
7.93
7.83
76
0.693
D/E ratiox
0.875
0.883
0.871
0.930
0.975
0.918
0.848
0.836
0.887
0.946
0.239
0.887
0.885
89
3.352
Enterprise value₩B
5.452
5.806
6.109
5.795
6.590
6.830
7.070
7.670
8.500
8.612
0.316
5.50%
5.93%
74
2.723
LT debt₩B
3.364
3.563
3.089
3.188
3.352
2.964
2.963
3.000
3.075
2.914
2.148
(2.76%)
(1.02%)
69
Revenue
₩4.312B
6.30%
1.00×
Cost of revenue
₩2.161B
6.31%
1.00×
Operating expenses
₩644.8M
5.96%
0.97×
Goodwill & intangibles
17.44%
Spread over hurdle
60.46%