485.4
Revenue₩B
565.6
579.1
601.5
625.3
657.7
685.6
719.8
750.5
802.7
828.0
532.3
4.72%
4.15%
10
4.36
Revenue growth%
22.97
21.98
22.18
23.65
22.23
23.14
24.99
22.91
23.41
24.02
13.36
23.41
23.05
51
27.05
Gross margin%
27.36
30.21
33.21
35.77
34.83
34.65
34.81
34.17
36.50
37.79
19.20
34.81
34.73
16
27.34
Operating margin%
7.75
9.14
9.02
9.56
8.92
9.63
8.27
6.26
6.19
3.88
9.30
6.26
8.60
5
3.86
Net margin%
12.87
10.30
12.50
14.22
12.53
11.78
13.67
13.39
11.20
9.21
5.27
11.78
12.51
48
9.665
P/E ratio (avg)x
15.62
16.97
15.29
14.49
12.45
13.24
12.89
14.00
14.88
14.50
19.58
14.00
14.50
36
14.86
EV/EBITx
35.54
36.24
35.09
37.66
43.46
49.78
47.96
49.18
47.18
53.04
25.40
49.18
45.32
75
4.17
FCF yield (avg)%
10.32
11.14
13.28
11.10
9.25
10.68
9.54
8.15
9.43
12.34
27.64
9.54
10.50
45
20.84
FCF margin%
18.06
19.54
21.13
20.14
20.27
22.61
22.16
24.90
27.04
25.24
7.88
24.90
21.65
22
1.561
FCF / Net incomex
0.795
0.861
0.859
0.999
1.057
1.062
1.128
1.145
1.224
1.274
1.717
1.145
1.060
87
9.75
ROIC%
25.53
25.70
24.76
25.38
25.98
23.72
25.43
22.51
22.42
22.78
9.62
22.78
25.07
66
5.12
Return on equity%
17.01
17.22
17.40
15.77
18.05
16.33
18.80
21.53
23.96
22.32
13.97
21.53
17.72
21
23.55
Return on assets%
26.39
27.88
27.81
25.82
28.34
31.19
28.33
30.31
29.15
27.54
24.29
29.15
28.11
62
952.31
EPS₩
631.22
642.02
655.13
741.70
813.48
886.12
868.40
980.15
1,072
1,046
987.19
5.16%
5.92%
—
21.84
EPS growth%
16.88
17.38
18.43
21.02
19.81
20.36
22.09
22.27
21.35
22.70
28.55
22.09
20.69
78
593.36
Bookvalue per sh₩
5,673
5,513
6,231
7,030
8,147
9,368
9,531
9,962
10,637
10,437
572.23
5.08%
8.00%
—
3,403
FCF per share₩
1,630
1,527
1,520
1,351
1,381
1,424
1,293
1,107
1,024
881.79
1,865
(8.59%)
(6.00%)
—
2,163
Dividend per sh₩
680.78
684.92
665.58
733.70
743.03
691.69
706.22
641.10
594.64
628.80
1,566
(3.28%)
(0.56%)
—
16.78
Div yield (avg)%
21.07
19.21
19.63
18.12
17.02
15.79
14.54
17.44
20.05
18.77
3.23
17.44
18.45
25
12.25
Payout ratio%
8.28
10.58
8.87
9.64
12.03
10.97
12.30
12.04
10.70
8.35
21.63
10.97
10.64
43
51.66
Shares (diluted)M
50.34
49.36
50.38
46.04
49.30
47.87
52.67
52.18
52.11
51.36
53.15
0.83%
(0.36%)
24
24.77
Buyback yield%
9.36
9.68
11.82
12.50
12.81
15.44
13.89
14.59
15.68
15.24
20.66
15.24
13.35
67
1.199
D/E ratiox
1.863
1.928
1.930
1.934
2.035
2.079
2.098
2.120
2.060
2.292
0.476
2.098
2.048
88
701.9
Enterprise value₩B
910.1
1,006
1,043
1,175
1,119
1,196
1,133
1,162
1,125
1,059
198.3
(1.11%)
2.66%
49
529.1
LT debt₩B
731.1
773.9
887.0
962.1
1,115
1,121
1,258
1,221
1,246
1,262
358.7
2.51%
7.08%
70
Revenue
₩828.0B
4.15%
1.00×
Cost of revenue
₩579.6B
4.15%
1.00×
Operating expenses
₩146.8B
4.41%
1.03×
Goodwill & intangibles
14.32%
Spread over hurdle
(3.00%)