3.662
Revenue₩B
10.05
10.23
10.61
10.75
10.94
11.42
11.75
12.14
12.43
12.87
4.042
3.30%
2.81%
90
22.85
Revenue growth%
8.17
7.96
10.22
13.22
11.53
13.93
13.25
15.82
16.74
19.69
13.40
15.82
13.23
56
26.37
Gross margin%
13.21
11.04
13.09
11.42
13.29
12.14
12.01
14.33
12.98
11.76
7.31
12.14
12.56
76
22.00
Operating margin%
5.05
3.39
1.39
0.40
1.51
3.69
3.14
1.77
0.50
1.55
28.64
1.77
1.66
80
20.09
Net margin%
27.37
28.60
25.95
27.93
25.61
25.55
25.37
28.06
26.59
28.35
7.55
26.59
26.98
18
21.16
P/E ratio (avg)x
16.41
18.52
18.31
18.40
19.57
22.24
24.58
29.14
28.72
34.62
20.29
28.72
20.90
40
11.30
EV/EBITx
18.48
20.39
20.48
20.25
20.29
20.53
19.34
17.23
17.02
15.83
25.25
17.23
19.80
34
19.67
FCF yield (avg)%
21.38
22.98
25.94
23.42
24.75
25.69
28.58
27.08
27.12
27.86
24.43
27.12
25.82
45
5.77
FCF margin%
3.49
1.21
2.02
0.40
0.40
0.40
1.03
0.86
0.72
0.40
10.78
0.72
0.79
9
1.383
FCF / Net incomex
1.621
1.635
1.686
1.859
2.006
2.066
2.018
2.248
2.027
2.213
0.661
2.066
2.012
10
16.63
ROIC%
29.34
26.48
27.45
24.73
22.29
24.30
24.46
27.39
29.65
30.52
15.70
27.39
26.93
29
19.48
Return on equity%
19.15
21.77
21.80
21.84
23.25
22.83
20.61
17.74
18.16
20.36
14.16
20.36
21.19
31
15.07
Return on assets%
18.23
16.74
18.25
16.13
18.13
17.00
15.08
16.55
14.73
16.75
6.39
16.55
16.74
76
728.05
EPS₩
699.39
765.27
790.95
875.96
928.70
946.38
1,123
1,351
1,642
1,957
795.56
16.07%
12.51%
—
5.61
EPS growth%
33.28
36.01
36.13
34.70
34.48
36.56
36.70
35.98
36.72
35.25
21.51
36.56
35.99
64
192.79
Bookvalue per sh₩
462.66
440.96
467.40
532.19
547.70
605.57
656.85
615.54
589.86
579.35
541.57
1.13%
3.59%
—
266.23
FCF per share₩
656.38
685.54
579.90
502.81
495.44
487.15
433.82
380.94
379.74
405.28
602.30
(3.94%)
(4.36%)
—
706.22
Dividend per sh₩
1,276
1,213
1,248
1,193
1,290
1,265
1,455
1,367
1,516
1,631
196.70
4.79%
3.86%
—
19.73
Div yield (avg)%
30.18
27.29
28.80
25.92
23.00
22.64
19.92
18.61
21.11
23.61
19.82
21.11
23.30
10
12.18
Payout ratio%
16.50
17.93
19.19
16.33
15.50
15.45
16.86
16.41
16.68
18.12
26.49
16.68
16.59
50
6.438
Shares (diluted)M
6.706
6.262
6.658
7.021
6.557
6.887
6.716
6.867
6.388
5.917
6.517
(2.03%)
(1.96%)
92
3.17
Buyback yield%
22.22
22.46
23.61
24.98
25.80
25.17
23.63
22.78
21.95
21.02
28.90
22.78
23.20
26
1.582
D/E ratiox
0.815
0.776
0.789
0.744
0.728
0.806
0.889
1.027
1.016
0.978
1.291
0.978
0.811
86
9.278
Enterprise value₩B
9.785
9.813
10.58
11.69
12.30
12.49
12.85
12.09
12.14
12.98
10.87
1.08%
3.47%
46
1.051
LT debt₩B
11.52
11.23
10.78
11.88
11.30
10.72
9.543
10.50
10.69
11.71
2.745
0.71%
1.08%
26
Revenue
₩12.87B
2.81%
1.00×
Cost of revenue
₩6.472B
2.53%
0.97×
Operating expenses
₩2.988B
3.14%
1.03×
Goodwill & intangibles
18.12%
Spread over hurdle
11.60%