2.532
Revenue₩B
2.755
2.765
2.850
2.948
3.091
3.178
3.279
3.309
3.391
3.541
2.654
2.75%
3.04%
22
16.55
Revenue growth%
5.85
8.28
7.54
7.20
5.72
6.82
5.12
5.59
6.59
7.18
12.75
6.59
6.70
23
6.71
Gross margin%
21.72
23.09
26.05
28.93
28.34
29.76
32.02
33.60
34.08
33.25
9.59
33.25
29.34
84
19.48
Operating margin%
10.00
9.33
8.53
7.98
6.84
5.79
3.27
1.25
3.08
4.71
6.37
3.27
6.32
58
17.34
Net margin%
23.36
23.88
24.72
25.75
25.05
27.16
24.79
26.15
27.09
28.12
13.69
27.09
25.40
11
30.11
P/E ratio (avg)x
41.80
45.53
42.50
49.25
52.43
58.77
57.44
54.00
56.93
63.80
37.47
57.44
53.21
11
37.21
EV/EBITx
40.73
39.51
36.80
33.61
30.65
29.26
29.95
29.05
26.53
30.02
11.64
29.26
30.34
71
19.27
FCF yield (avg)%
17.79
20.06
20.54
21.93
19.78
19.85
22.16
22.29
22.80
22.99
5.98
22.29
21.23
48
22.91
FCF margin%
15.80
12.98
15.05
12.56
12.48
13.32
11.49
12.93
12.83
15.11
4.68
12.93
12.96
24
0.767
FCF / Net incomex
1.626
1.567
1.439
1.299
1.363
1.516
1.601
1.446
1.596
1.768
0.852
1.596
1.542
12
5.35
ROIC%
11.12
11.16
9.51
10.30
9.01
9.19
7.59
7.79
9.39
6.86
3.18
7.79
9.29
62
6.30
Return on equity%
19.68
20.54
18.33
15.52
15.34
13.89
16.04
13.77
15.72
15.42
7.05
15.42
15.62
90
4.83
Return on assets%
34.59
34.32
32.90
30.67
29.68
28.13
30.68
31.24
30.73
31.82
21.26
30.73
30.98
43
8.73
EPS₩
10.98
10.79
9.82
10.23
11.26
11.64
10.88
11.86
12.13
12.65
9.26
2.36%
2.53%
—
9.95
EPS growth%
14.63
12.27
10.42
12.82
9.93
11.38
11.90
11.89
9.93
9.93
17.26
11.38
11.64
74
17.39
Bookvalue per sh₩
32.12
33.97
38.14
39.14
44.47
48.28
49.24
47.11
46.67
51.83
17.04
3.11%
4.84%
—
16.82
FCF per share₩
11.78
12.45
11.24
12.51
12.49
13.19
12.94
12.97
12.26
11.58
8.26
(1.50%)
(0.03%)
—
24.91
Dividend per sh₩
26.18
28.51
27.54
30.53
31.66
32.35
30.89
32.89
32.30
35.49
4.74
2.31%
4.53%
—
2.60
Div yield (avg)%
32.19
33.23
32.75
30.14
28.05
29.81
28.67
30.95
31.56
31.22
11.04
30.95
31.09
20
6.46
Payout ratio%
13.74
11.79
12.15
13.16
15.17
14.41
17.19
15.94
13.93
12.60
7.22
14.41
13.84
14
46.15
Shares (diluted)M
34.05
31.62
33.62
31.59
26.81
27.50
28.03
30.03
31.95
33.91
45.89
4.81%
0.59%
78
18.58
Buyback yield%
26.69
27.74
27.97
28.95
31.21
32.76
35.04
32.56
34.71
33.18
11.39
33.18
31.89
7
1.405
D/E ratiox
1.275
1.294
1.411
1.579
1.666
1.628
1.583
1.555
1.817
1.904
0.874
1.628
1.581
75
0.504
Enterprise value₩B
0.150
0.144
0.140
0.142
0.136
0.125
0.113
0.107
0.102
0.100
2.996
(6.10%)
(4.03%)
19
2.186
LT debt₩B
0.833
0.874
0.908
0.847
0.747
0.786
0.713
0.651
0.652
0.680
1.406
(1.88%)
(2.96%)
21
Revenue
₩3.541B
3.04%
1.00×
Cost of revenue
₩1.717B
2.71%
0.97×
Operating expenses
₩701.7M
3.98%
1.10×
Goodwill & intangibles
15.51%
Spread over hurdle
21.41%