89.38
Revenue₩B
85.37
88.81
90.26
92.06
92.37
95.63
98.49
99.83
100.1
102.4
95.29
2.08%
2.18%
34
3.97
Revenue growth%
2.86
5.49
6.62
5.45
2.71
1.25
0.61
0.40
3.24
4.34
7.93
1.25
3.05
21
10.28
Gross margin%
19.18
20.60
20.99
22.27
22.79
24.70
25.96
23.24
25.92
26.79
11.48
25.92
23.02
26
24.03
Operating margin%
23.52
20.88
20.37
22.72
22.24
23.93
21.99
19.85
17.50
17.23
11.77
19.85
21.43
94
13.87
Net margin%
13.64
10.93
12.28
10.26
10.26
12.61
13.39
12.85
11.67
14.58
15.71
12.85
12.44
78
16.08
P/E ratio (avg)x
26.27
23.90
24.54
27.11
27.82
27.72
30.50
31.95
30.71
28.02
14.61
30.50
27.77
30
12.51
EV/EBITx
18.72
20.08
23.04
23.20
24.27
24.07
24.84
27.45
30.79
30.15
34.77
27.45
24.17
95
2.54
FCF yield (avg)%
25.06
27.73
27.22
25.19
22.46
25.13
26.32
24.98
23.49
23.41
14.41
24.98
25.10
84
2.58
FCF margin%
24.93
25.13
25.62
26.85
25.31
23.89
22.60
22.78
20.19
19.28
12.15
22.60
24.41
90
1.494
FCF / Net incomex
1.149
1.225
1.274
1.284
1.384
1.504
1.479
1.569
1.715
1.936
1.799
1.569
1.432
69
2.17
ROIC%
16.42
15.76
18.37
19.33
17.83
18.45
17.65
18.55
20.87
21.96
6.11
18.55
18.41
46
25.98
Return on equity%
6.11
6.75
8.86
11.66
14.25
13.82
14.36
12.70
14.24
11.30
21.74
13.82
12.18
36
28.34
Return on assets%
35.12
37.41
36.78
36.14
37.37
37.56
39.23
37.87
37.66
37.82
28.65
37.82
37.48
90
2,581
EPS₩
1,318
1,137
1,175
1,150
1,104
1,055
907.06
840.11
754.53
814.78
2,849
(5.89%)
(5.59%)
—
15.64
EPS growth%
11.50
9.98
9.14
8.80
6.54
5.54
7.87
8.37
10.74
12.40
17.39
8.37
8.97
45
2,784
Bookvalue per sh₩
1,646
1,673
1,853
2,098
2,415
2,672
2,946
3,348
3,724
4,366
1,822
12.58%
11.30%
—
2,757
FCF per share₩
1,701
1,668
1,569
1,442
1,332
1,308
1,211
1,184
1,262
1,112
1,788
(3.54%)
(4.81%)
—
795.64
Dividend per sh₩
4,109
4,246
4,076
4,374
4,924
5,773
6,744
7,968
7,984
8,912
726.04
12.60%
8.88%
—
26.26
Div yield (avg)%
12.96
11.01
13.87
15.38
16.74
16.38
15.79
18.02
18.31
20.96
13.39
18.02
16.08
89
22.44
Payout ratio%
23.07
23.18
23.28
24.59
27.57
27.75
28.50
30.09
28.09
30.40
5.49
28.50
27.66
59
27.08
Shares (diluted)M
23.12
20.87
20.94
18.88
19.84
21.49
23.24
21.29
18.62
19.61
27.22
(0.24%)
(2.87%)
10
17.60
Buyback yield%
10.78
8.19
8.57
6.30
9.28
9.55
9.66
8.48
6.49
3.59
13.90
8.48
8.53
81
0.731
D/E ratiox
0.409
0.383
0.397
0.364
0.372
0.362
0.364
0.385
0.362
0.328
1.719
0.362
0.368
69
67.99
Enterprise value₩B
129.3
138.7
140.6
159.0
159.9
170.4
179.0
204.7
226.9
264.3
60.09
10.58%
7.69%
71
64.47
LT debt₩B
48.92
44.99
47.64
47.28
52.55
50.98
54.01
52.83
59.95
68.57
8.688
5.47%
4.47%
71
Revenue
₩102.4B
2.18%
1.00×
Cost of revenue
₩71.66B
2.18%
1.00×
Operating expenses
₩22.27B
2.75%
1.06×
Cash and investments
24.97%
Spread over hurdle
(5.70%)