2.865
Revenue₩B
2.993
2.931
2.873
2.877
2.862
2.832
2.781
2.785
2.732
2.717
3.059
(1.03%)
(0.81%)
33
29.56
Revenue growth%
21.29
23.80
22.95
22.78
24.84
25.66
22.69
23.17
23.92
24.98
7.45
23.92
23.48
95
22.69
Gross margin%
10.38
9.58
10.28
12.16
13.33
12.63
12.23
13.86
15.18
14.29
27.95
13.86
12.43
49
20.51
Operating margin%
20.06
18.35
20.18
20.68
19.01
18.46
18.38
15.62
17.39
19.02
15.96
18.38
18.73
95
16.18
Net margin%
5.18
6.34
9.33
10.96
9.93
8.83
6.62
9.40
12.37
13.88
15.90
9.40
9.37
94
29.38
P/E ratio (avg)x
7.064
6.810
7.302
7.762
7.535
7.133
7.243
8.028
9.200
10.50
10.20
8.028
7.419
27
9.526
EV/EBITx
30.54
32.41
29.09
26.23
29.31
31.86
33.87
35.72
38.93
41.65
16.65
35.72
32.14
24
27.93
FCF yield (avg)%
6.48
7.53
7.80
7.56
6.02
7.29
8.25
7.47
6.26
7.95
27.05
7.47
7.50
29
11.65
FCF margin%
23.25
21.73
19.02
17.90
15.81
14.17
15.66
12.81
13.64
16.04
21.67
14.17
15.92
83
0.464
FCF / Net incomex
0.767
0.806
0.796
0.809
0.943
1.112
1.202
1.283
1.276
1.521
1.452
1.276
1.027
82
20.70
ROIC%
31.94
32.51
30.54
28.81
27.77
27.66
30.66
28.41
25.94
26.63
19.00
27.66
28.61
78
3.51
Return on equity%
29.12
29.74
28.99
31.97
31.07
29.95
27.01
29.12
30.49
30.48
16.24
29.95
29.85
45
26.37
Return on assets%
18.11
16.63
19.56
20.94
20.25
22.63
24.21
21.81
22.45
22.91
22.74
22.63
21.38
76
28.43
EPS₩
28.90
30.76
28.44
25.93
28.72
27.07
29.85
33.24
30.40
28.39
30.92
(0.23%)
(0.05%)
—
28.24
EPS growth%
23.30
25.82
25.38
23.15
25.27
22.72
25.32
24.26
25.18
28.00
7.46
25.18
25.23
92
74.42
Bookvalue per sh₩
69.45
61.69
59.36
63.32
63.73
63.78
65.62
73.67
76.69
75.65
51.93
3.49%
(0.04%)
—
139.27
FCF per share₩
147.76
175.22
169.13
165.40
166.72
186.41
180.14
200.90
220.35
254.18
54.64
8.80%
5.74%
—
87.20
Dividend per sh₩
105.11
114.55
102.66
103.98
112.56
123.35
121.99
128.78
137.49
125.31
171.45
2.17%
2.63%
—
18.89
Div yield (avg)%
23.41
22.40
25.33
24.24
22.80
24.11
22.04
22.69
25.19
22.49
13.15
22.69
23.11
51
11.42
Payout ratio%
10.52
12.13
13.37
16.01
15.44
17.68
20.14
20.21
20.89
22.07
26.74
20.21
16.84
68
11.63
Shares (diluted)M
14.06
14.35
13.39
13.32
14.08
15.73
14.99
14.51
16.92
17.80
11.56
4.80%
2.08%
56
2.79
Buyback yield%
15.41
16.95
16.93
19.87
21.63
23.81
21.63
20.12
22.89
25.44
23.16
22.89
20.87
20
1.650
D/E ratiox
1.218
1.210
1.179
1.360
1.270
1.380
1.359
1.297
1.413
1.369
0.428
1.369
1.328
60
2.073
Enterprise value₩B
2.804
3.071
2.913
2.694
2.726
2.886
2.841
2.863
2.891
3.142
0.874
2.88%
2.05%
84
0.190
LT debt₩B
3.465
3.891
4.446
5.010
5.101
5.218
5.941
6.372
6.172
6.052
0.582
3.48%
6.47%
73
Revenue
₩2.717B
(0.81%)
1.00×
Cost of revenue
₩1.504B
(1.14%)
0.97×
Operating expenses
₩493.7M
(0.27%)
1.06×
Spread over hurdle
58.51%