1.429
Revenue₩B
7.920
8.342
8.927
9.173
9.581
10.08
10.41
10.75
11.29
11.91
1.525
4.44%
4.63%
66
26.24
Revenue growth%
12.53
13.93
14.13
13.49
13.56
12.42
14.40
13.13
15.40
15.58
24.69
14.40
13.75
54
27.51
Gross margin%
20.12
17.93
16.00
14.52
13.92
12.05
10.31
7.66
8.44
5.71
8.32
8.44
12.99
65
25.82
Operating margin%
15.46
17.82
20.71
23.31
23.87
21.07
23.99
24.85
23.41
26.06
18.80
23.99
23.36
54
16.48
Net margin%
21.23
19.64
19.23
20.47
23.13
22.57
21.57
19.09
17.10
19.19
10.50
19.19
20.05
32
14.40
P/E ratio (avg)x
35.11
37.23
40.46
38.65
40.82
47.43
50.03
50.05
48.66
46.32
35.12
48.66
43.57
84
26.54
EV/EBITx
31.34
37.14
41.55
43.72
43.67
52.14
52.12
51.05
58.02
63.68
32.06
52.14
47.38
22
7.67
FCF yield (avg)%
5.32
5.45
5.43
5.59
4.61
2.29
0.86
3.84
5.99
3.84
19.40
3.84
4.96
19
18.85
FCF margin%
30.90
28.52
31.22
30.17
32.75
31.79
31.24
28.24
25.90
27.11
6.21
28.24
30.54
74
0.849
FCF / Net incomex
1.731
1.903
2.173
2.403
2.349
2.695
2.724
2.903
3.408
3.563
0.774
2.903
2.549
86
21.91
ROIC%
21.14
22.10
20.75
17.79
17.77
16.14
14.69
12.61
10.02
10.80
5.37
12.61
16.96
22
18.65
Return on equity%
24.33
26.84
25.06
23.80
20.97
20.36
20.28
17.55
20.26
18.08
27.00
20.26
20.67
42
25.13
Return on assets%
23.08
24.34
25.64
25.74
23.62
21.00
22.29
19.61
18.24
20.05
2.34
20.05
22.69
69
325.71
EPS₩
498.38
509.19
591.82
701.44
826.94
917.01
929.38
1,039
1,199
1,310
356.43
9.63%
12.18%
—
11.24
EPS growth%
10.64
9.70
9.19
7.45
9.26
7.94
6.05
6.89
9.79
8.01
24.84
7.94
8.60
67
125.33
Bookvalue per sh₩
323.37
305.91
354.81
365.21
376.25
355.54
334.86
359.16
403.10
448.31
47.14
3.57%
3.66%
—
186.01
FCF per share₩
70.26
69.99
70.48
71.09
65.96
68.22
61.22
65.67
66.39
70.20
214.26
1.25%
(0.45%)
—
202.18
Dividend per sh₩
324.05
370.14
381.16
394.24
438.59
427.88
506.77
537.52
591.26
677.99
275.45
9.10%
8.89%
—
25.26
Div yield (avg)%
7.07
7.64
4.69
6.54
8.08
11.08
8.77
10.34
7.79
9.77
26.37
9.77
7.93
56
29.46
Payout ratio%
16.86
18.52
19.76
17.70
15.46
12.96
14.27
15.57
16.67
18.10
25.84
15.57
16.76
22
20.16
Shares (diluted)M
27.35
29.71
33.74
39.66
42.70
40.70
40.23
45.80
44.76
45.58
19.71
1.31%
6.82%
86
3.79
Buyback yield%
24.96
26.38
29.14
31.65
29.45
30.25
32.27
33.32
35.84
36.34
9.38
33.32
30.95
5
0.547
D/E ratiox
2.308
2.348
2.169
2.436
2.388
2.557
2.499
2.627
2.607
2.726
1.256
2.607
2.468
9
5.726
Enterprise value₩B
12.42
12.83
12.59
13.48
15.10
15.75
18.33
18.16
17.29
18.27
4.894
3.88%
3.67%
81
6.506
LT debt₩B
9.851
10.79
11.83
10.51
11.51
12.10
11.47
10.76
10.05
8.836
4.039
(5.15%)
(0.54%)
81
Revenue
₩11.91B
4.63%
1.00×
Cost of revenue
₩6.314B
4.34%
0.97×
Operating expenses
₩2.902B
4.73%
1.01×
Goodwill & intangibles
17.14%
Spread over hurdle
26.69%