0.591
Revenue₩B
2.797
3.031
3.235
3.490
3.664
3.957
4.309
4.613
4.930
5.190
0.604
7.21%
7.00%
31
5.96
Revenue growth%
22.26
20.42
20.06
19.68
18.97
18.75
20.86
19.81
19.15
17.35
25.69
19.15
19.75
46
23.42
Gross margin%
20.57
19.51
20.44
22.76
25.42
22.88
21.74
21.69
21.14
19.91
25.53
21.69
21.42
68
10.45
Operating margin%
17.22
14.29
15.58
13.23
12.05
10.39
11.72
12.60
14.34
13.29
29.62
12.60
13.26
52
18.46
Net margin%
0.72
1.42
3.23
4.71
4.11
3.09
5.59
6.07
5.07
3.57
8.26
5.07
3.84
67
15.66
P/E ratio (avg)x
18.65
17.12
14.86
13.14
13.25
14.16
12.48
11.55
11.06
11.65
12.82
11.65
13.19
17
9.790
EV/EBITx
15.79
17.81
20.17
20.80
22.51
22.76
23.38
27.83
27.02
30.24
9.584
27.02
22.64
6
8.10
FCF yield (avg)%
5.37
3.33
5.94
7.80
6.20
5.99
5.98
5.06
6.25
8.66
22.42
5.99
5.99
68
5.25
FCF margin%
13.75
10.94
12.03
12.35
13.16
11.25
9.51
8.95
11.90
10.71
24.67
10.71
11.57
13
0.609
FCF / Net incomex
0.140
0.121
0.127
0.129
0.138
0.122
0.119
0.122
0.132
0.139
0.144
0.122
0.128
44
20.29
ROIC%
7.07
4.91
4.06
5.80
3.33
2.36
3.71
4.63
1.92
0.40
23.86
2.36
3.88
13
8.94
Return on equity%
17.53
19.02
16.73
15.36
15.43
16.98
16.00
14.92
12.53
12.02
13.45
14.92
15.71
16
7.35
Return on assets%
21.62
21.95
22.80
20.65
17.84
17.56
16.52
17.34
18.46
19.43
9.30
17.56
18.95
5
76.60
EPS₩
180.13
184.05
203.55
208.23
233.10
258.69
239.89
242.12
257.62
285.64
79.98
4.15%
5.34%
—
5.38
EPS growth%
20.30
21.94
22.62
25.27
23.50
25.25
26.85
28.93
30.94
30.91
16.40
28.93
25.26
39
115.41
Bookvalue per sh₩
131.67
118.60
130.31
140.72
139.38
141.88
143.55
139.27
137.48
123.72
251.12
(2.36%)
(0.46%)
—
172.97
FCF per share₩
114.46
116.52
117.42
110.09
116.27
124.85
133.89
128.27
131.29
118.86
218.95
0.44%
(0.51%)
—
214.86
Dividend per sh₩
133.78
129.49
125.43
127.47
139.49
122.43
108.41
107.80
95.76
102.10
155.80
(6.05%)
(3.86%)
—
24.46
Div yield (avg)%
0.40
0.40
1.64
0.40
0.40
0.40
2.11
5.07
7.39
5.05
11.11
5.05
1.02
28
20.73
Payout ratio%
1.98
1.71
1.01
1.86
2.59
0.72
1.73
0.40
2.91
5.20
7.33
1.73
1.79
8
16.16
Shares (diluted)M
20.22
19.13
18.40
20.92
20.57
21.01
21.93
22.15
23.49
26.74
16.48
5.39%
3.53%
48
25.17
Buyback yield%
21.56
18.65
19.13
17.36
17.23
19.91
21.30
20.35
20.42
22.61
21.22
20.42
20.13
79
1.451
D/E ratiox
1.407
1.500
1.325
1.398
1.448
1.414
1.514
1.321
1.155
1.037
0.610
1.321
1.403
23
2.630
Enterprise value₩B
2.714
2.757
3.139
2.994
3.377
3.136
3.620
4.192
4.616
4.657
2.978
6.64%
5.97%
50
1.786
LT debt₩B
3.930
3.561
3.394
3.604
3.307
3.361
3.514
3.862
4.133
4.370
4.136
5.73%
2.21%
54
Revenue
₩5.190B
7.00%
1.00×
Cost of revenue
₩3.319B
6.87%
0.99×
Operating expenses
₩1.136B
7.48%
1.05×
Goodwill & intangibles
15.31%
Spread over hurdle
(0.47%)