3.343
Revenue₩B
5.801
5.961
6.092
6.138
6.205
6.339
6.282
6.204
6.186
6.105
3.469
(0.32%)
0.39%
29
9.92
Revenue growth%
5.28
3.86
5.23
5.50
2.65
3.02
0.94
0.40
0.99
0.62
2.35
0.94
2.84
29
24.05
Gross margin%
11.99
11.64
10.18
12.89
10.73
12.51
12.98
14.41
12.41
14.93
2.75
12.98
12.46
85
6.34
Operating margin%
11.25
10.73
11.58
8.66
7.54
7.38
6.45
9.02
7.75
6.23
6.26
7.38
8.20
52
5.05
Net margin%
22.13
19.64
20.68
21.76
24.12
24.29
26.41
26.84
26.48
25.44
10.58
26.41
24.21
13
28.80
P/E ratio (avg)x
34.76
38.10
40.21
36.80
38.41
39.00
39.24
40.98
46.02
45.98
17.21
40.98
39.12
13
6.415
EV/EBITx
31.19
34.36
32.05
30.43
28.41
32.06
32.85
29.63
27.18
25.42
11.10
29.63
30.81
21
15.81
FCF yield (avg)%
23.93
26.57
26.25
27.97
25.93
28.56
28.33
27.12
25.75
25.60
27.21
27.12
26.41
42
22.51
FCF margin%
0.40
2.40
0.40
1.52
2.86
0.40
1.09
0.40
1.64
1.75
15.44
1.09
1.31
9
1.097
FCF / Net incomex
1.772
1.635
1.547
1.618
1.674
1.891
1.988
1.962
1.961
2.218
1.496
1.962
1.831
16
15.46
ROIC%
0.40
0.40
1.81
2.28
0.97
3.34
2.36
4.69
6.74
7.34
29.24
4.69
2.32
13
23.48
Return on equity%
5.78
7.98
9.99
12.79
15.74
13.55
10.93
8.20
6.16
5.00
15.36
8.20
9.09
72
23.70
Return on assets%
23.30
20.49
22.09
25.04
23.35
25.65
28.55
31.44
31.06
31.43
19.05
31.06
25.34
12
880.47
EPS₩
3,353
4,051
4,181
5,057
5,808
7,048
7,274
8,094
9,521
11,142
904.27
13.92%
13.41%
—
20.25
EPS growth%
6.31
7.14
8.75
5.97
3.11
3.39
4.72
6.68
4.78
3.52
19.40
4.72
5.37
85
405.49
Bookvalue per sh₩
1,871
1,980
2,289
2,502
2,860
2,677
2,872
2,678
2,947
2,836
1,249
(0.17%)
4.52%
—
1,622
FCF per share₩
828.46
865.50
1,010
1,080
1,270
1,253
1,487
1,627
1,605
1,745
1,851
6.56%
9.19%
—
711.49
Dividend per sh₩
2,523
2,854
2,687
2,579
2,535
2,551
2,841
2,717
2,817
2,673
1,323
1.07%
1.07%
—
8.58
Div yield (avg)%
11.07
9.58
7.21
6.79
4.52
4.93
7.86
5.83
6.08
8.53
28.69
6.08
7.00
87
8.17
Payout ratio%
11.00
10.85
10.27
9.59
12.18
10.27
10.64
9.80
11.45
9.77
22.64
10.27
10.45
8
3.600
Shares (diluted)M
4.546
4.437
4.897
5.408
5.145
6.041
6.874
8.093
9.102
9.286
3.563
12.54%
7.27%
10
4.46
Buyback yield%
1.75
0.85
2.26
3.83
1.17
3.84
1.57
0.40
1.79
0.40
8.37
1.57
1.66
80
1.027
D/E ratiox
2.321
2.503
2.496
2.882
2.837
2.844
2.921
3.364
3.275
3.210
1.519
3.210
2.863
22
0.838
Enterprise value₩B
1.373
1.260
1.119
1.168
1.056
1.095
1.178
1.277
1.148
1.083
2.140
0.50%
(3.24%)
13
3,832
LT debt₩M
828.4
814.2
729.5
731.1
767.8
744.3
747.2
751.3
672.0
616.6
388.5
(4.29%)
(2.55%)
54
Revenue
₩6.105B
0.39%
1.00×
Cost of revenue
₩2.573B
0.03%
0.96×
Operating expenses
₩1.423B
0.68%
1.03×
Goodwill & intangibles
16.67%
Spread over hurdle
19.33%