7.749
Revenue₩B
6.789
7.088
7.546
7.735
8.272
8.765
9.270
9.503
9.808
10.49
8.538
4.87%
4.67%
42
18.78
Revenue growth%
28.44
31.33
32.01
29.54
30.44
32.96
33.70
34.66
33.04
33.85
17.68
33.70
32.48
43
17.74
Gross margin%
4.37
5.03
4.25
6.53
4.13
4.47
5.30
4.73
3.49
3.60
13.57
4.47
4.42
83
4.77
Operating margin%
23.30
20.54
21.16
21.87
24.23
25.70
23.65
26.46
27.33
25.46
12.01
25.70
23.94
91
29.71
Net margin%
17.50
17.60
15.99
16.66
16.34
13.77
14.69
15.43
17.91
16.87
8.94
15.43
16.50
19
10.99
P/E ratio (avg)x
31.02
34.01
36.54
36.49
42.35
47.04
55.17
66.39
64.93
77.79
34.80
64.93
44.69
70
8.519
EV/EBITx
16.15
16.82
18.83
20.73
20.15
20.64
21.39
21.96
24.85
29.28
15.97
21.96
20.69
26
28.03
FCF yield (avg)%
21.28
19.94
20.89
18.68
16.12
16.69
18.39
17.59
16.06
16.10
14.28
16.69
17.99
69
8.54
FCF margin%
24.59
23.08
21.23
23.02
20.08
22.84
20.99
18.45
15.89
17.85
27.78
18.45
21.11
23
1.271
FCF / Net incomex
0.985
1.005
1.087
1.271
1.513
1.601
1.841
2.171
2.101
2.226
0.577
2.101
1.557
74
14.82
ROIC%
17.41
15.66
17.41
19.32
16.45
19.19
21.04
18.35
15.99
13.96
5.57
18.35
17.41
61
11.99
Return on equity%
6.61
5.79
7.35
9.71
9.00
8.48
9.54
6.55
8.64
9.74
3.04
8.64
8.56
21
16.31
Return on assets%
23.18
25.47
23.56
23.26
26.16
27.88
28.90
27.92
29.27
30.56
16.64
28.90
27.02
52
494.53
EPS₩
435.46
430.75
468.09
459.18
449.91
492.35
455.43
393.25
406.30
350.19
509.14
(4.89%)
(3.01%)
—
2.81
EPS growth%
26.96
27.02
26.63
29.45
26.61
26.12
24.60
25.52
25.86
25.49
3.58
25.52
26.37
10
574.76
Bookvalue per sh₩
471.07
485.40
557.36
646.26
722.81
808.60
846.43
971.39
1,152
1,167
249.37
10.05%
9.26%
—
279.50
FCF per share₩
138.67
154.08
170.64
181.86
176.33
202.53
226.04
229.54
233.65
278.10
442.22
9.54%
8.15%
—
494.94
Dividend per sh₩
556.41
660.11
713.44
850.43
1,023
1,221
1,237
1,388
1,446
1,497
421.62
7.91%
12.36%
—
26.55
Div yield (avg)%
13.38
11.77
11.90
11.70
9.97
9.01
6.71
6.22
7.79
9.87
13.50
7.79
9.92
40
27.47
Payout ratio%
30.29
31.14
30.58
30.29
32.34
33.80
34.95
35.79
35.89
38.63
5.09
35.79
33.07
14
17.74
Shares (diluted)M
38.99
44.07
44.08
51.16
49.91
59.23
69.05
83.60
88.96
97.70
17.51
14.38%
10.67%
50
9.11
Buyback yield%
18.75
21.03
22.55
21.66
20.05
17.15
16.85
19.74
17.41
15.80
24.92
17.15
19.24
12
0.172
D/E ratiox
0.927
1.003
1.023
1.049
1.166
1.059
0.991
0.986
0.919
1.012
0.860
0.991
1.008
27
2.395
Enterprise value₩B
2.294
2.472
2.359
2.643
2.884
3.289
3.527
3.734
4.096
4.404
5.316
8.84%
7.99%
74
6.153
LT debt₩B
9.284
10.71
10.64
10.90
11.08
12.73
12.69
14.20
15.91
19.01
3.153
11.39%
9.16%
26
Revenue
₩10.49B
4.67%
1.00×
Cost of revenue
₩6.143B
4.74%
1.01×
Operating expenses
₩1.669B
4.44%
0.98×
Goodwill & intangibles
17.06%
Property and equipment
16.15%
Spread over hurdle
16.62%