3.373
Revenue₩B
3.623
3.633
3.773
3.861
4.009
4.207
4.393
4.396
4.456
4.560
3.730
2.61%
2.80%
75
25.35
Revenue growth%
21.69
22.44
25.13
23.24
26.11
24.43
26.36
25.88
24.18
22.82
29.61
24.43
24.31
65
6.44
Gross margin%
16.02
13.87
12.99
10.77
12.17
12.96
13.46
14.80
12.06
11.71
11.02
12.96
12.97
35
4.69
Operating margin%
18.61
19.21
20.18
20.96
21.48
23.25
22.13
24.26
23.28
24.38
26.50
23.28
21.81
37
29.33
Net margin%
29.62
29.52
28.99
28.72
29.00
27.55
28.30
28.06
27.83
29.31
18.80
28.06
28.86
68
30.42
P/E ratio (avg)x
15.04
14.76
12.67
11.48
10.06
9.433
9.294
8.373
7.925
7.988
33.27
8.373
9.744
89
18.00
EV/EBITx
61.53
60.68
63.83
73.44
83.39
79.00
75.54
79.09
86.47
91.29
11.92
79.09
77.27
39
18.49
FCF yield (avg)%
20.43
18.67
20.93
19.21
17.66
15.91
18.23
18.17
19.02
20.45
25.28
18.23
18.85
75
21.69
FCF margin%
7.85
6.22
8.31
10.22
13.09
11.77
14.07
11.33
12.89
15.13
21.91
12.89
11.55
37
1.493
FCF / Net incomex
1.581
1.481
1.398
1.329
1.470
1.477
1.293
1.290
1.212
1.104
1.672
1.290
1.364
47
16.36
ROIC%
22.96
21.12
22.75
23.26
21.75
24.16
25.05
25.38
25.83
26.64
20.13
25.38
23.71
74
17.68
Return on equity%
20.81
23.51
24.16
23.08
24.53
26.06
28.65
29.69
26.70
27.89
3.33
27.89
25.29
37
25.95
Return on assets%
5.40
6.52
4.95
4.41
4.61
7.18
8.64
7.37
5.11
3.07
12.72
7.18
5.26
53
150.53
EPS₩
170.07
177.02
165.82
175.85
164.50
170.45
170.08
157.90
153.68
168.42
167.40
0.47%
(1.37%)
—
12.83
EPS growth%
16.33
13.46
15.54
18.42
15.91
15.68
18.05
18.48
18.23
18.34
11.21
18.23
17.19
78
86.51
Bookvalue per sh₩
118.33
117.62
123.50
136.71
141.05
148.48
158.12
179.21
205.53
200.54
185.41
7.29%
6.00%
—
150.26
FCF per share₩
178.85
198.02
223.89
234.34
244.18
265.45
295.29
295.29
279.19
280.93
54.16
2.84%
4.26%
—
63.62
Dividend per sh₩
150.97
140.08
156.92
149.27
151.49
141.99
131.09
126.76
144.96
134.84
225.32
(2.30%)
0.03%
—
15.95
Div yield (avg)%
17.79
16.45
19.18
18.01
19.93
20.73
20.74
21.72
18.85
19.87
11.29
20.73
19.53
38
28.85
Payout ratio%
16.05
14.49
13.72
11.69
13.73
13.95
16.49
16.13
15.58
17.18
5.18
16.13
15.03
26
27.38
Shares (diluted)M
29.77
32.22
29.89
30.30
29.97
30.40
32.73
33.13
36.52
34.53
28.23
2.88%
1.88%
28
15.99
Buyback yield%
32.80
31.83
34.23
34.84
36.84
34.78
32.23
32.29
34.49
34.31
3.98
34.31
34.27
37
1.764
D/E ratiox
0.349
0.394
0.399
0.362
0.397
0.412
0.418
0.415
0.469
0.422
0.626
0.418
0.406
93
3.600
Enterprise value₩B
2.132
2.181
2.239
2.032
2.015
2.117
1.825
1.724
1.778
1.690
3.858
(3.45%)
(3.88%)
11
0.506
LT debt₩B
7.010
6.944
7.568
8.658
10.13
11.54
13.54
14.64
13.98
15.72
5.262
9.17%
8.26%
73
Revenue
₩4.560B
2.80%
1.00×
Cost of revenue
₩3.072B
2.79%
1.00×
Operating expenses
₩714.2M
3.15%
1.03×
Spread over hurdle
27.86%