5.127
Revenue₩B
5.526
5.658
5.956
6.331
6.616
6.870
7.264
7.624
7.869
8.296
5.290
4.63%
4.64%
64
9.63
Revenue growth%
10.01
12.43
10.63
7.77
7.63
6.27
5.74
3.13
1.32
1.24
17.81
3.13
6.95
55
8.04
Gross margin%
12.03
12.31
12.39
10.56
11.88
11.45
10.98
12.85
10.26
8.91
7.02
10.98
11.66
84
27.30
Operating margin%
14.74
12.79
14.73
12.65
14.21
11.22
13.40
14.46
14.80
12.28
14.20
13.40
13.81
9
28.40
Net margin%
16.99
18.31
18.65
15.90
16.62
18.54
19.53
17.30
15.71
18.11
11.89
18.11
17.71
83
33.34
P/E ratio (avg)x
12.95
11.97
11.82
12.61
13.40
14.06
14.74
16.06
15.32
15.00
16.83
15.00
13.73
25
28.96
EV/EBITx
44.70
47.27
52.84
54.90
59.81
71.02
81.76
81.98
86.71
99.86
9.715
81.98
65.42
34
18.95
FCF yield (avg)%
19.48
22.26
21.09
22.86
20.11
21.72
21.37
23.33
21.46
20.98
13.71
21.46
21.41
75
4.55
FCF margin%
33.74
34.38
35.78
37.79
37.44
36.27
36.34
37.47
35.15
33.55
13.83
36.27
36.03
42
0.217
FCF / Net incomex
0.912
0.927
1.078
1.149
1.254
1.340
1.476
1.614
1.596
1.857
1.704
1.596
1.297
42
19.31
ROIC%
19.91
20.66
20.23
21.96
24.79
22.21
23.71
25.02
23.05
25.05
17.66
23.71
22.63
63
15.06
Return on equity%
9.35
6.39
9.34
10.94
13.83
12.47
10.07
9.99
10.60
8.78
22.16
10.07
10.03
45
12.53
Return on assets%
19.72
17.71
20.28
19.65
22.56
24.41
26.13
25.15
23.05
20.49
12.56
24.41
21.52
30
86.99
EPS₩
106.55
110.33
109.67
124.60
125.66
131.26
153.28
167.75
178.89
198.77
95.80
9.61%
6.12%
—
18.11
EPS growth%
11.47
11.04
10.34
8.41
10.15
9.18
8.77
10.29
11.73
10.73
20.70
10.29
10.32
72
60.15
Bookvalue per sh₩
156.69
187.96
220.86
219.57
219.84
239.17
257.59
282.10
294.49
330.68
39.94
8.51%
8.38%
—
97.21
FCF per share₩
36.30
33.15
34.88
32.39
31.68
27.83
28.27
24.92
27.56
29.10
118.60
(1.69%)
(3.10%)
—
87.24
Dividend per sh₩
216.30
220.02
210.59
220.72
219.93
233.58
222.60
223.81
229.39
230.22
156.02
0.92%
1.23%
—
26.40
Div yield (avg)%
31.09
32.38
30.07
29.91
30.64
27.72
30.40
28.43
28.84
28.35
19.90
28.43
29.99
59
11.15
Payout ratio%
28.98
30.65
27.88
29.83
30.12
30.46
32.90
30.69
31.19
28.37
11.60
30.69
30.29
40
27.63
Shares (diluted)M
40.59
38.80
44.14
42.48
44.73
46.44
50.90
56.80
63.28
68.82
26.89
9.00%
5.55%
10
21.21
Buyback yield%
0.45
2.70
1.78
2.74
1.44
1.36
0.40
2.44
0.40
2.27
27.69
1.36
1.61
52
1.791
D/E ratiox
1.931
2.010
2.070
2.233
2.264
2.321
2.542
2.451
2.168
2.391
0.790
2.391
2.249
40
6.156
Enterprise value₩B
1.043
1.007
0.936
0.849
0.928
0.878
0.864
0.943
1.033
0.965
2.308
0.80%
(0.84%)
49
4.225
LT debt₩B
2.993
3.127
3.058
3.634
4.031
4.494
4.383
4.513
4.757
5.199
4.793
5.22%
5.89%
91
Revenue
₩8.296B
4.64%
1.00×
Cost of revenue
₩4.172B
4.59%
1.00×
Operating expenses
₩1.577B
4.79%
1.01×
Goodwill & intangibles
22.29%
Property and equipment
16.34%
Return on capital
228.05%
Spread over hurdle
220.52%