5.402
Revenue₩B
4.114
4.406
4.588
4.915
5.268
5.605
6.002
6.243
6.734
7.228
5.755
6.53%
6.34%
50
24.83
Revenue growth%
16.96
17.12
14.41
16.36
16.25
14.28
13.35
14.09
15.70
13.53
27.95
14.09
15.06
37
8.18
Gross margin%
23.32
23.06
25.62
28.44
30.21
31.46
31.91
29.85
31.71
29.98
26.53
31.46
29.91
12
25.34
Operating margin%
8.38
6.24
8.81
7.81
10.40
10.70
13.65
11.14
8.43
11.23
11.86
11.14
9.60
41
16.02
Net margin%
16.81
15.16
17.35
16.24
17.50
20.15
18.86
21.47
18.87
18.47
17.12
18.87
17.99
74
35.28
P/E ratio (avg)x
24.25
24.14
25.18
22.20
22.80
21.62
19.80
20.95
20.79
20.63
29.96
20.79
21.91
33
19.38
EV/EBITx
46.75
55.60
57.16
59.75
60.36
68.09
69.29
73.01
78.48
84.76
13.81
73.01
64.22
25
4.85
FCF yield (avg)%
17.96
18.17
19.15
19.48
17.11
18.25
17.17
17.34
18.63
15.83
14.43
17.34
18.07
44
16.85
FCF margin%
11.33
13.35
13.48
15.86
13.79
14.18
13.15
12.64
15.12
16.47
26.70
14.18
13.63
22
1.355
FCF / Net incomex
0.933
1.018
1.042
1.080
1.149
1.191
1.159
1.287
1.270
1.167
0.227
1.191
1.154
68
11.30
ROIC%
17.58
15.29
15.75
16.03
15.09
12.31
14.95
15.51
17.53
18.05
5.88
15.51
15.63
70
12.95
Return on equity%
9.92
11.04
11.54
13.29
13.56
11.28
13.58
11.86
13.91
13.58
24.81
13.58
12.58
42
20.56
Return on assets%
16.02
13.80
11.37
12.05
10.91
11.37
9.11
6.61
7.89
9.63
9.12
9.11
11.14
30
59.83
EPS₩
98.81
108.31
103.92
93.98
84.26
92.67
88.94
95.24
90.89
99.51
64.84
3.38%
(0.84%)
—
26.42
EPS growth%
10.75
13.70
12.46
12.28
12.77
10.91
11.09
12.04
10.79
10.24
5.96
10.91
11.57
95
58.86
Bookvalue per sh₩
45.28
47.19
47.85
44.92
43.80
48.08
42.22
40.55
36.71
33.41
65.30
(5.27%)
(3.48%)
—
38.84
FCF per share₩
59.58
54.17
60.36
54.60
54.96
53.28
48.42
52.53
50.70
56.49
156.93
0.55%
(1.53%)
—
132.81
Dividend per sh₩
149.74
164.83
176.44
170.13
167.87
176.41
185.34
214.85
200.37
189.67
58.88
2.47%
2.84%
—
4.11
Div yield (avg)%
18.29
15.57
15.40
16.87
16.59
17.69
18.26
19.27
16.45
18.37
27.25
18.26
17.28
57
10.92
Payout ratio%
15.77
14.81
11.91
11.24
13.24
13.84
14.92
12.11
13.77
11.49
4.91
13.77
13.50
52
16.10
Shares (diluted)M
12.90
12.58
13.95
13.50
14.65
15.90
15.72
16.22
17.42
17.22
16.15
3.28%
1.93%
32
13.70
Buyback yield%
8.46
7.66
10.49
13.18
16.10
15.03
15.44
15.19
14.23
16.41
12.31
15.19
14.63
52
0.821
D/E ratiox
0.998
1.074
0.958
0.903
0.799
0.880
0.814
0.856
0.881
0.955
0.219
0.880
0.892
77
2.653
Enterprise value₩B
2.693
2.914
2.803
2.711
2.814
2.658
2.352
2.158
1.985
1.928
3.867
(7.29%)
(4.07%)
89
2.222
LT debt₩B
6.244
7.242
7.841
8.920
8.276
8.398
7.873
8.052
8.552
8.586
1.550
0.74%
4.14%
71
Revenue
₩7.228B
6.34%
1.00×
Cost of revenue
₩4.686B
6.35%
1.00×
Operating expenses
₩1.292B
6.34%
1.00×
Cash and investments
18.18%
Goodwill & intangibles
15.69%
Return on capital
193.56%
Spread over hurdle
186.02%