1.757
Revenue₩B
27.68
28.92
29.77
30.47
30.95
31.55
32.95
34.49
35.94
36.74
1.949
3.49%
3.47%
86
12.05
Revenue growth%
23.37
23.40
20.56
22.30
21.12
20.60
20.88
20.15
19.42
17.10
27.39
20.15
20.74
12
24.50
Gross margin%
11.47
13.95
14.51
11.90
11.22
10.49
13.15
10.49
11.74
10.69
20.10
10.69
11.60
45
2.32
Operating margin%
9.93
9.06
8.34
9.67
9.61
12.15
11.03
8.26
10.63
8.50
24.28
10.63
9.64
43
27.77
Net margin%
26.12
28.09
29.56
28.18
28.20
27.49
29.94
32.80
32.13
32.30
22.51
32.13
28.88
24
17.68
P/E ratio (avg)x
32.70
35.02
32.89
31.26
28.34
29.40
27.01
29.51
28.50
28.08
22.34
28.50
29.46
89
21.31
EV/EBITx
23.65
23.64
24.00
24.24
25.91
25.87
27.20
27.53
27.87
26.65
31.11
27.20
25.89
26
3.72
FCF yield (avg)%
6.84
5.17
2.22
0.40
0.40
0.40
0.40
0.40
2.44
0.43
24.52
0.40
0.41
69
15.21
FCF margin%
24.74
27.28
26.83
28.44
31.22
28.82
27.28
29.40
27.38
28.95
12.22
28.82
27.91
8
1.275
FCF / Net incomex
2.032
2.193
2.331
2.157
2.140
2.020
1.810
1.570
1.546
1.703
0.570
1.703
2.026
44
22.30
ROIC%
19.94
20.09
21.92
23.63
26.45
24.11
26.68
25.64
23.42
26.26
13.43
25.64
23.87
42
23.25
Return on equity%
14.93
14.60
14.55
16.99
16.09
15.07
17.92
16.12
18.42
18.60
25.32
17.92
16.11
37
28.74
Return on assets%
32.33
35.11
36.99
37.09
36.70
38.96
36.04
35.14
33.35
31.04
26.95
35.14
35.59
77
271.28
EPS₩
1,126
1,117
1,148
1,132
1,126
1,268
1,338
1,291
1,259
1,204
280.79
1.36%
1.63%
—
22.83
EPS growth%
20.77
23.11
24.84
24.93
23.50
26.13
25.69
22.93
21.30
19.33
2.18
22.93
23.31
54
337.67
Bookvalue per sh₩
331.77
386.30
387.24
455.91
455.64
505.37
498.39
503.36
541.75
582.48
567.73
5.03%
6.12%
—
478.65
FCF per share₩
1,423
1,371
1,361
1,583
1,776
1,679
1,672
1,801
1,715
1,629
1,052
(1.72%)
1.07%
—
1,095
Dividend per sh₩
672.75
667.53
708.56
786.84
748.07
696.83
661.12
609.78
579.87
560.35
1,049
(5.62%)
(2.07%)
—
2.35
Div yield (avg)%
27.74
29.50
27.41
28.70
30.08
30.80
30.62
31.56
32.11
30.46
2.80
30.80
30.27
88
8.81
Payout ratio%
2.55
3.38
6.03
4.68
5.82
5.09
7.18
6.33
8.67
5.76
7.75
6.33
5.79
49
23.00
Shares (diluted)M
28.51
26.37
28.96
31.95
33.56
36.96
34.47
32.77
29.95
29.10
24.04
(2.82%)
(0.85%)
22
20.24
Buyback yield%
30.03
30.92
29.86
26.97
26.13
25.17
24.72
27.52
30.04
29.24
23.15
27.52
28.38
40
1.219
D/E ratiox
1.275
1.421
1.391
1.358
1.434
1.378
1.410
1.295
1.412
1.429
1.088
1.410
1.401
79
21.11
Enterprise value₩B
2.698
2.924
2.868
2.970
2.628
2.371
2.287
2.161
2.166
1.995
25.03
(5.36%)
(3.12%)
80
1.856
LT debt₩B
33.14
35.33
37.21
38.97
39.40
40.78
41.00
45.96
50.47
54.79
15.61
6.82%
5.82%
90
Revenue
₩36.74B
3.47%
1.00×
Cost of revenue
₩25.72B
3.47%
1.00×
Operating expenses
₩7.040B
4.20%
1.07×
Goodwill & intangibles
13.88%
Spread over hurdle
(3.33%)