1.260
Revenue₩B
7.117
7.800
8.538
9.186
9.739
10.54
11.39
12.40
13.25
14.16
1.362
7.77%
7.61%
49
25.92
Revenue growth%
13.08
13.97
13.50
16.46
18.48
18.47
18.39
16.04
15.47
12.82
2.16
16.04
15.75
13
4.39
Gross margin%
24.47
26.00
28.21
25.45
23.34
23.95
22.88
20.27
21.55
18.67
13.81
21.55
23.65
6
14.86
Operating margin%
17.88
17.15
15.41
12.92
12.09
10.64
10.38
11.97
11.94
11.96
16.80
11.94
12.03
47
14.00
Net margin%
28.39
28.18
28.73
29.69
30.20
31.32
33.29
35.84
36.91
34.37
17.93
34.37
30.76
86
8.693
P/E ratio (avg)x
41.92
41.49
46.18
50.52
49.45
53.76
48.38
47.23
43.29
42.91
24.45
47.23
46.71
86
22.06
EV/EBITx
10.45
9.838
9.806
9.384
8.486
7.440
7.940
8.148
7.838
6.733
21.13
7.838
8.317
94
11.78
FCF yield (avg)%
9.71
12.58
11.20
13.17
14.00
16.78
15.87
18.09
15.58
14.28
4.40
15.87
14.14
72
4.37
FCF margin%
22.65
23.69
23.23
25.07
22.98
22.59
25.41
22.96
20.45
19.53
20.71
22.59
22.97
72
1.527
FCF / Net incomex
0.405
0.375
0.366
0.415
0.387
0.380
0.374
0.414
0.439
0.497
0.267
0.414
0.396
78
16.50
ROIC%
15.98
14.73
15.03
13.09
14.86
16.86
14.42
13.95
16.17
16.71
29.33
16.17
14.94
21
2.38
Return on equity%
22.14
19.86
19.56
18.57
16.35
16.37
15.15
15.65
15.17
12.53
19.47
15.17
16.36
94
7.32
Return on assets%
18.08
19.27
18.19
19.92
19.07
17.49
14.66
12.19
13.59
11.26
23.15
13.59
17.79
6
208.80
EPS₩
71.95
75.50
72.43
69.66
78.30
80.43
85.08
88.49
87.35
100.29
225.97
5.08%
2.93%
—
29.14
EPS growth%
22.64
22.67
23.42
22.57
22.66
22.66
22.19
19.97
20.40
20.19
9.79
20.40
22.61
66
58.81
Bookvalue per sh₩
115.02
121.35
130.07
127.66
137.34
140.65
151.01
170.85
194.59
218.08
112.33
9.69%
5.97%
—
74.78
FCF per share₩
76.28
88.38
104.24
104.47
110.94
130.15
152.25
150.49
158.23
179.26
153.99
10.07%
10.72%
—
143.57
Dividend per sh₩
215.41
226.02
232.40
228.53
226.70
243.09
254.02
277.11
304.53
315.54
129.27
6.84%
5.40%
—
2.97
Div yield (avg)%
10.33
10.12
8.51
9.21
8.74
8.64
6.13
6.18
4.02
4.36
25.68
6.13
8.58
17
7.56
Payout ratio%
10.38
8.43
8.81
11.36
11.50
11.71
14.61
12.64
10.62
8.88
29.04
11.71
10.99
7
86.18
Shares (diluted)M
123.3
134.2
136.9
138.3
159.5
162.3
165.4
166.0
176.1
188.1
88.69
3.36%
5.58%
88
5.53
Buyback yield%
2.74
4.85
4.39
4.97
4.14
1.81
2.60
1.13
3.64
6.46
17.39
2.60
3.89
89
1.206
D/E ratiox
1.224
1.311
1.542
1.806
1.948
1.914
1.981
2.092
2.252
2.504
0.828
2.092
1.931
77
15.58
Enterprise value₩B
6.982
7.536
7.747
7.878
7.651
8.121
8.082
7.361
8.280
8.333
9.224
1.72%
2.32%
52
9.746
LT debt₩B
1.721
1.863
2.194
2.448
2.921
3.163
3.436
3.658
3.988
4.677
11.48
9.87%
10.41%
46
Revenue
₩14.16B
7.61%
1.00×
Cost of revenue
₩6.858B
7.40%
0.98×
Operating expenses
₩3.105B
7.98%
1.03×
Goodwill & intangibles
19.20%
Spread over hurdle
(1.44%)