34.04
Revenue₩B
34.13
37.76
40.94
43.32
46.23
50.85
54.35
57.96
64.02
69.70
36.56
8.56%
8.11%
90
10.28
Revenue growth%
26.91
28.18
27.27
29.99
30.14
32.36
33.67
32.27
33.09
32.44
26.94
32.44
31.20
76
8.07
Gross margin%
6.67
9.43
10.41
13.29
14.81
17.52
18.84
20.68
17.88
19.77
10.44
18.84
16.16
66
25.01
Operating margin%
15.94
18.61
18.24
19.91
17.05
15.92
18.37
19.54
18.95
20.73
14.57
18.95
18.49
47
27.63
Net margin%
13.62
11.23
9.19
6.19
5.56
4.23
5.21
3.47
3.86
4.46
8.10
4.23
5.38
79
35.58
P/E ratio (avg)x
30.12
32.69
36.12
36.39
38.37
40.59
40.12
45.49
52.78
63.64
36.40
45.49
39.24
25
15.06
EV/EBITx
40.07
42.09
47.18
45.95
51.85
52.41
55.30
57.93
65.69
73.91
6.836
57.93
52.13
88
21.72
FCF yield (avg)%
20.98
23.48
21.91
21.02
19.39
19.22
20.55
19.41
17.34
18.79
25.88
19.22
19.98
13
18.01
FCF margin%
19.88
21.09
21.21
22.83
23.51
26.10
25.69
26.47
23.78
22.64
15.50
25.69
23.17
9
1.111
FCF / Net incomex
1.149
1.305
1.349
1.272
1.256
1.335
1.298
1.349
1.460
1.388
1.053
1.349
1.320
23
2.89
ROIC%
15.78
13.34
12.28
10.04
7.76
7.76
6.89
7.90
9.00
8.28
11.18
7.90
8.64
23
25.09
Return on equity%
7.29
8.80
8.44
9.98
8.53
6.35
8.02
7.28
9.71
8.76
4.24
8.02
8.49
68
13.11
Return on assets%
23.00
23.53
23.86
21.92
23.05
22.15
23.48
23.11
23.39
23.69
22.85
23.39
23.25
80
1,073
EPS₩
518.64
568.69
560.18
626.80
659.82
723.87
712.45
789.59
757.60
735.06
1,178
2.18%
4.12%
—
23.12
EPS growth%
21.55
19.27
19.47
21.68
20.67
22.65
22.72
22.60
20.23
22.10
11.22
22.60
21.62
23
1,041
Bookvalue per sh₩
806.05
693.27
731.20
760.29
785.51
755.80
790.05
729.36
622.11
617.63
738.00
(4.70%)
(3.09%)
—
1,653
FCF per share₩
1,433
1,457
1,539
1,563
1,626
1,592
1,760
1,884
2,137
2,291
462.08
7.10%
5.46%
—
734.92
Dividend per sh₩
2,742
2,851
3,158
3,147
3,196
3,572
4,221
5,088
6,032
6,904
577.46
16.65%
11.43%
—
13.01
Div yield (avg)%
31.02
32.44
34.93
34.59
32.92
35.26
32.28
29.60
28.29
25.72
4.75
29.60
32.36
15
24.93
Payout ratio%
26.91
27.66
27.33
26.47
29.43
28.97
30.17
31.26
28.61
26.56
6.57
28.97
28.13
36
11.59
Shares (diluted)M
12.90
13.45
12.50
11.30
10.61
9.547
9.549
8.426
9.213
10.20
11.49
(0.78%)
(2.35%)
5
9.12
Buyback yield%
20.09
17.85
20.10
21.54
20.50
18.42
18.16
17.28
16.21
14.70
24.80
17.28
18.29
44
0.817
D/E ratiox
2.130
2.252
2.115
2.162
2.156
2.300
2.106
2.260
2.404
2.078
0.756
2.260
2.159
95
6.260
Enterprise value₩B
31.97
30.84
28.78
28.97
32.47
30.26
29.92
27.86
31.47
29.56
19.93
(1.86%)
0.54%
32
45.47
LT debt₩B
24.70
27.03
23.77
25.04
26.81
23.29
20.78
20.94
18.28
19.92
9.676
(5.77%)
(2.33%)
74
Revenue
₩69.70B
8.11%
1.00×
Cost of revenue
₩37.41B
8.01%
0.99×
Operating expenses
₩13.57B
7.82%
0.97×
Spread over hurdle
(1.26%)