4.835
Revenue₩B
6.250
6.419
6.720
7.045
7.428
7.893
8.224
8.353
8.561
8.710
5.110
3.24%
3.94%
44
3.73
Revenue growth%
25.99
25.41
26.09
25.16
28.00
25.80
28.79
27.10
24.92
26.13
4.05
26.13
26.04
62
22.85
Gross margin%
30.64
30.55
31.63
33.72
32.23
31.71
33.06
30.52
33.33
34.02
23.84
33.06
31.97
75
9.30
Operating margin%
10.46
12.72
13.98
14.91
15.03
14.71
17.37
18.73
20.48
20.42
14.89
18.73
14.97
79
21.20
Net margin%
18.07
15.39
15.90
15.68
13.67
11.22
9.66
9.43
10.14
8.20
18.02
9.66
12.44
75
13.14
P/E ratio (avg)x
39.83
47.59
49.60
56.41
66.74
69.86
69.10
82.97
87.18
104.7
37.07
82.97
67.92
81
34.98
EV/EBITx
8.152
8.929
9.232
9.670
9.992
9.712
10.86
9.781
9.856
9.487
8.047
9.781
9.691
55
11.65
FCF yield (avg)%
4.21
3.32
1.74
3.27
0.40
1.82
3.74
5.15
5.43
8.24
27.04
5.15
3.53
8
21.51
FCF margin%
31.75
29.57
32.45
32.82
32.39
32.57
32.43
29.58
31.05
28.21
12.16
31.05
32.07
10
1.249
FCF / Net incomex
1.055
1.044
1.104
1.251
1.181
1.361
1.385
1.285
1.378
1.444
0.261
1.378
1.268
25
16.23
ROIC%
15.30
15.22
15.70
15.71
17.11
15.11
13.43
11.93
11.99
13.63
8.47
13.43
15.17
91
6.15
Return on equity%
3.48
4.64
5.98
8.81
6.34
6.58
8.53
6.13
7.08
6.98
24.42
6.98
6.46
82
6.54
Return on assets%
8.17
9.38
10.05
11.85
13.32
15.25
12.53
10.32
10.62
10.98
18.98
10.98
10.80
25
93.93
EPS₩
106.79
93.65
95.85
83.72
79.62
76.85
80.17
68.73
74.99
75.02
98.67
(1.18%)
(3.76%)
—
2.49
EPS growth%
25.50
23.14
21.35
20.32
18.66
17.15
18.26
21.04
23.79
24.33
8.30
21.04
21.20
15
42.87
Bookvalue per sh₩
87.08
102.50
114.40
108.83
105.41
116.44
111.19
121.49
135.95
140.81
99.32
5.96%
5.81%
—
79.05
FCF per share₩
190.03
208.49
212.83
245.70
282.95
306.86
310.54
349.30
424.08
499.83
82.29
12.05%
10.24%
—
119.84
Dividend per sh₩
251.81
244.60
259.92
241.58
238.92
236.36
213.64
228.59
208.47
230.61
177.53
(0.71%)
(0.83%)
—
2.73
Div yield (avg)%
25.24
24.39
25.54
22.82
20.16
17.82
18.39
19.75
18.00
15.32
19.22
18.00
19.95
39
10.50
Payout ratio%
26.23
27.46
30.04
30.75
29.82
28.76
27.59
27.69
30.18
32.92
5.51
28.76
29.29
22
21.59
Shares (diluted)M
26.91
27.61
26.53
27.49
25.18
25.89
27.70
23.89
20.87
22.68
21.86
(2.07%)
(0.84%)
93
22.17
Buyback yield%
13.55
14.27
11.52
10.25
9.83
9.44
9.27
10.72
10.86
11.99
28.55
10.72
10.79
73
1.165
D/E ratiox
1.693
1.912
1.873
1.828
2.000
2.344
2.617
2.865
2.994
3.197
1.543
2.865
2.172
56
5.591
Enterprise value₩B
6.023
6.283
5.995
6.098
5.539
5.527
5.195
5.370
5.761
5.913
4.044
1.32%
1.01%
20
7.918
LT debt₩B
1.555
1.428
1.482
1.623
1.730
1.709
1.684
1.632
1.844
1.916
0.617
2.07%
3.05%
20
Revenue
₩8.710B
3.94%
1.00×
Cost of revenue
₩6.097B
3.94%
1.00×
Operating expenses
₩1.821B
4.44%
1.05×
Spread over hurdle
(5.87%)