16.59
Revenue₩B
33.64
35.54
37.43
39.97
42.90
46.24
48.72
52.71
55.87
59.32
17.84
6.70%
6.77%
19
13.84
Revenue growth%
22.17
21.77
23.87
22.57
24.24
22.38
25.19
23.21
24.10
23.70
8.60
23.70
23.45
65
21.25
Gross margin%
16.70
14.13
11.69
13.14
12.40
11.20
14.10
13.34
11.96
9.44
17.44
11.96
12.77
37
13.76
Operating margin%
27.96
30.46
30.67
31.45
32.23
29.54
29.52
26.63
27.21
27.13
21.15
27.21
29.53
76
2.81
Net margin%
19.72
18.53
20.55
19.40
20.92
21.31
21.96
23.74
23.51
24.74
15.76
23.51
21.12
81
27.31
P/E ratio (avg)x
15.70
15.30
15.73
16.12
15.04
14.82
14.88
16.46
16.46
16.40
34.74
16.40
15.72
11
30.75
EV/EBITx
32.45
31.29
33.74
28.66
30.94
28.77
29.53
26.13
27.76
23.51
16.44
27.76
29.15
8
24.01
FCF yield (avg)%
30.48
31.84
31.58
31.75
34.55
36.18
38.56
41.20
38.29
37.74
4.57
38.29
35.37
86
24.23
FCF margin%
12.98
15.50
15.53
16.59
18.65
19.37
20.41
20.16
21.10
23.05
26.93
20.41
19.01
83
0.419
FCF / Net incomex
1.675
1.684
1.827
2.022
2.077
1.877
1.769
1.719
1.651
1.540
0.956
1.719
1.744
27
23.46
ROIC%
23.67
25.09
24.05
22.99
23.58
25.76
24.61
24.65
23.50
22.88
27.14
24.61
23.86
84
15.43
Return on equity%
22.36
19.83
19.53
19.02
16.97
16.80
16.05
15.46
14.15
13.40
14.92
15.46
16.88
62
19.47
Return on assets%
15.45
17.60
18.36
16.96
14.36
13.15
11.63
14.26
13.52
14.47
20.89
13.52
14.42
87
1,841
EPS₩
5,800
5,454
5,923
5,884
5,732
5,611
5,644
5,468
5,847
5,861
2,013
0.44%
0.98%
—
8.51
EPS growth%
26.95
26.74
23.84
21.50
18.92
17.34
16.65
14.62
17.60
16.47
10.36
16.65
18.26
93
4,318
Bookvalue per sh₩
5,829
5,875
6,731
7,518
7,566
7,631
7,663
7,701
8,134
8,483
3,373
2.31%
3.65%
—
1,388
FCF per share₩
4,052
4,774
5,394
5,971
6,782
8,114
9,668
11,135
12,860
14,829
1,054
16.94%
14.26%
—
3,816
Dividend per sh₩
701.11
635.46
608.53
665.95
654.92
746.41
804.77
829.66
810.68
881.33
1,109
6.12%
2.17%
—
19.14
Div yield (avg)%
23.28
22.66
21.27
19.28
21.54
20.61
18.03
17.36
18.91
20.04
16.87
18.91
20.33
43
7.57
Payout ratio%
29.45
29.87
31.39
29.17
27.51
27.17
26.49
28.05
30.62
30.34
19.82
28.05
29.31
53
7.072
Shares (diluted)M
7.916
8.593
8.475
8.553
7.838
6.963
6.285
6.430
6.418
6.831
6.838
(2.71%)
(1.06%)
34
25.32
Buyback yield%
25.09
26.11
27.11
29.56
31.36
30.62
31.43
30.71
29.48
30.25
15.57
30.62
29.91
65
0.815
D/E ratiox
1.466
1.458
1.509
1.493
1.556
1.558
1.441
1.315
1.430
1.346
0.105
1.430
1.462
44
47.29
Enterprise value₩B
20.02
22.42
24.96
25.06
27.83
28.39
30.62
30.07
27.22
27.38
16.94
(0.32%)
4.10%
63
59.67
LT debt₩B
63.47
65.77
66.69
66.89
67.82
64.27
71.17
75.86
81.42
86.74
47.04
5.05%
3.52%
34
Revenue
₩59.32B
6.77%
1.00×
Cost of revenue
₩41.52B
6.77%
1.00×
Operating expenses
₩9.452B
7.32%
1.05×
Goodwill & intangibles
18.72%
Spread over hurdle
51.58%