30.06
Revenue₩B
25.80
27.31
28.53
30.24
32.39
34.86
36.20
38.81
40.43
42.85
30.84
5.75%
5.97%
61
25.11
Revenue growth%
25.34
25.67
22.75
23.18
26.16
28.39
25.86
27.92
26.76
29.18
25.62
27.92
26.01
42
11.99
Gross margin%
19.35
17.01
17.67
16.08
14.91
16.40
17.55
19.08
20.67
20.20
28.88
19.08
17.61
28
25.25
Operating margin%
16.50
14.06
11.22
12.00
11.37
13.10
15.94
16.75
14.92
16.78
17.80
15.94
14.49
10
9.30
Net margin%
20.32
21.37
21.92
22.18
24.77
26.83
25.62
26.62
28.35
26.94
20.34
26.83
25.19
42
35.64
P/E ratio (avg)x
46.46
54.27
58.88
70.21
72.27
76.58
86.08
101.5
109.2
117.3
31.99
101.5
74.43
20
15.39
EV/EBITx
16.45
18.00
19.41
21.21
22.06
21.62
24.58
26.30
30.39
29.62
13.80
26.30
21.84
41
7.55
FCF yield (avg)%
25.53
22.74
22.91
22.09
21.86
22.29
23.28
24.93
22.48
23.15
6.59
23.15
22.83
29
12.64
FCF margin%
34.66
37.06
34.88
32.62
34.22
32.15
30.34
27.44
28.07
26.69
13.19
28.07
32.38
37
1.344
FCF / Net incomex
1.780
1.723
1.729
1.773
1.814
1.904
2.049
1.846
2.048
1.937
1.403
1.937
1.830
78
23.12
ROIC%
22.91
25.04
27.97
27.06
27.22
24.62
23.00
21.32
19.92
21.25
4.80
21.32
23.81
16
15.58
Return on equity%
5.95
7.85
10.53
8.77
6.90
9.07
11.65
12.56
9.90
8.90
28.29
9.90
8.98
62
7.14
Return on assets%
0.40
2.20
3.95
2.48
0.56
0.40
1.63
4.43
7.18
9.51
3.45
4.43
2.34
74
1,503
EPS₩
426.90
467.64
503.92
535.74
532.01
506.13
506.91
544.72
579.79
568.95
1,575
1.35%
3.16%
—
19.63
EPS growth%
17.76
16.64
18.22
18.64
17.72
17.62
17.69
18.56
20.09
22.89
23.09
18.56
17.99
19
1,129
Bookvalue per sh₩
1,761
2,053
2,361
2,670
3,087
3,691
4,062
4,523
4,631
4,934
474.54
9.83%
11.36%
—
1,586
FCF per share₩
2,045
2,224
2,209
2,539
3,048
3,496
3,780
4,191
4,650
4,855
377.31
9.76%
10.17%
—
455.71
Dividend per sh₩
1,231
1,168
1,125
1,328
1,496
1,430
1,599
1,663
1,762
1,767
1,002
3.39%
3.90%
—
24.47
Div yield (avg)%
23.74
25.70
26.92
27.55
26.37
23.72
25.50
26.56
25.48
24.10
24.11
25.48
25.60
58
19.91
Payout ratio%
10.55
9.28
11.88
9.61
11.59
12.31
13.86
13.31
12.28
13.80
15.85
13.31
12.08
59
30.66
Shares (diluted)M
49.72
57.86
62.40
72.97
78.83
90.73
96.79
95.92
107.1
111.8
31.63
7.23%
8.46%
84
24.67
Buyback yield%
2.37
0.40
2.56
4.14
2.58
3.86
4.65
2.21
2.04
2.31
16.11
2.31
2.46
54
0.106
D/E ratiox
0.808
0.847
0.817
0.963
1.010
1.134
1.150
1.229
1.191
1.129
1.345
1.150
1.070
92
50.43
Enterprise value₩B
20.88
20.08
22.18
22.08
22.95
26.57
30.34
35.40
41.31
40.27
25.31
11.91%
8.24%
49
20.33
LT debt₩B
100.5
111.9
112.8
118.0
124.8
147.1
162.4
171.4
182.5
189.1
30.96
8.68%
8.15%
13
Revenue
₩42.85B
5.97%
1.00×
Cost of revenue
₩30.00B
5.97%
1.00×
Operating expenses
₩8.162B
5.76%
0.98×
Goodwill & intangibles
17.33%
Spread over hurdle
(1.06%)