23.24
Revenue₩B
14.73
15.78
16.53
17.71
18.63
19.39
20.79
22.24
23.43
24.39
24.60
5.54%
5.73%
70
5.39
Revenue growth%
11.56
14.04
12.67
12.30
12.23
12.70
14.38
12.21
9.39
10.39
9.37
12.21
12.26
57
7.54
Gross margin%
13.12
10.37
11.11
12.10
11.03
12.45
9.72
8.74
10.20
12.20
9.99
10.20
11.07
46
19.16
Operating margin%
22.41
21.68
21.43
22.69
22.15
20.12
22.40
20.68
20.73
22.23
17.36
20.73
21.91
46
21.49
Net margin%
9.48
11.38
12.55
11.45
11.09
13.82
11.14
9.77
10.35
13.13
8.67
11.14
11.26
56
17.87
P/E ratio (avg)x
10.32
10.84
11.80
10.75
11.73
12.47
10.89
10.47
10.14
10.72
13.44
10.72
10.79
31
12.13
EV/EBITx
11.97
11.63
13.27
15.32
16.44
17.83
20.65
22.47
20.86
24.22
6.851
20.86
17.13
48
7.69
FCF yield (avg)%
32.57
29.95
32.83
30.95
27.97
27.01
27.44
26.19
27.85
26.27
17.63
27.01
27.91
8
19.96
FCF margin%
25.03
27.59
30.28
28.15
26.75
25.30
27.83
30.54
30.71
29.50
20.53
29.50
27.99
31
0.187
FCF / Net incomex
1.924
1.819
1.837
2.057
1.994
2.292
2.130
2.071
2.184
2.307
1.331
2.184
2.064
7
15.03
ROIC%
19.25
18.48
15.98
14.44
14.61
15.61
13.22
12.39
14.34
12.14
28.59
13.22
14.52
14
14.92
Return on equity%
0.40
0.40
1.68
3.62
2.20
2.36
0.83
2.96
2.08
4.00
23.61
2.36
2.14
53
6.75
Return on assets%
14.12
16.45
18.17
15.80
15.86
14.41
13.99
14.33
14.56
15.18
28.79
14.41
14.87
92
695.09
EPS₩
4,191
4,231
4,663
4,689
4,653
4,780
4,621
5,210
5,847
5,983
725.66
5.15%
3.09%
—
27.63
EPS growth%
6.77
4.02
1.67
4.05
4.07
4.92
6.52
4.24
6.11
3.93
22.14
4.92
4.16
25
4,037
Bookvalue per sh₩
2,688
2,432
2,516
2,419
2,522
2,371
2,554
2,551
2,730
2,468
2,922
(0.43%)
(1.29%)
—
2,058
FCF per share₩
3,265
3,435
3,828
3,737
4,125
4,249
3,768
4,119
4,589
4,243
1,793
0.57%
2.26%
—
2,869
Dividend per sh₩
5,451
6,373
6,185
7,208
8,424
8,371
8,237
9,481
9,357
10,529
3,604
4.56%
8.60%
—
16.69
Div yield (avg)%
8.76
8.59
7.68
5.57
6.58
6.79
9.70
8.37
8.72
7.52
9.26
8.37
8.03
8
7.41
Payout ratio%
16.43
15.25
13.28
14.16
12.86
15.51
17.12
18.91
21.39
18.44
7.47
18.44
15.97
11
5.736
Shares (diluted)M
6.077
6.388
5.928
5.797
6.158
6.459
6.291
6.407
5.965
6.313
6.051
0.50%
0.82%
55
24.55
Buyback yield%
11.69
13.01
12.57
13.09
13.31
10.57
7.72
6.40
6.99
9.00
21.71
7.72
11.13
78
1.088
D/E ratiox
0.284
0.339
0.386
0.451
0.456
0.507
0.503
0.523
0.544
0.619
1.083
0.523
0.479
65
7.864
Enterprise value₩B
21.31
21.40
20.32
20.37
19.51
22.22
25.78
24.52
26.96
27.40
11.73
7.03%
3.36%
88
13.99
LT debt₩B
6.047
6.749
7.167
7.503
7.659
8.542
9.166
8.720
9.223
9.312
20.94
3.99%
3.84%
39
Revenue
₩24.39B
5.73%
1.00×
Cost of revenue
₩14.98B
5.54%
0.98×
Operating expenses
₩4.763B
6.57%
1.08×
Cash and investments
14.21%
Spread over hurdle
13.78%