0.689
Revenue₩B
6.275
6.721
7.281
7.962
8.614
9.298
10.31
11.06
11.89
13.16
0.714
8.84%
8.74%
16
15.83
Revenue growth%
17.86
17.23
15.59
13.83
12.33
13.46
14.23
13.23
11.33
12.70
28.42
13.23
13.65
25
15.50
Gross margin%
20.68
23.00
21.80
21.74
20.25
20.02
17.86
17.01
14.34
11.56
12.81
17.01
20.13
88
18.93
Operating margin%
25.95
24.45
22.81
24.14
23.38
21.99
22.19
24.21
22.26
24.49
23.07
22.26
23.76
52
18.66
Net margin%
12.46
11.20
13.48
14.09
15.11
15.65
13.55
11.35
10.28
11.22
8.32
11.35
12.97
31
16.60
P/E ratio (avg)x
9.228
9.718
9.759
11.83
11.62
12.35
14.16
15.87
17.90
20.69
14.73
15.87
12.09
29
10.35
EV/EBITx
27.51
31.84
35.49
35.91
39.25
39.44
43.28
50.29
59.15
66.79
8.574
50.29
39.35
48
25.88
FCF yield (avg)%
9.58
10.59
8.63
9.08
11.05
13.42
11.26
9.96
9.09
11.76
27.73
11.26
10.28
52
20.62
FCF margin%
8.98
8.62
8.87
11.41
9.11
11.12
12.37
10.52
7.66
9.80
10.19
10.52
9.45
75
1.217
FCF / Net incomex
2.146
2.177
2.370
2.339
2.333
2.618
2.858
3.310
3.614
3.838
1.050
3.310
2.494
63
29.66
ROIC%
21.33
20.39
20.69
21.84
21.90
24.12
22.21
23.51
24.75
26.77
15.58
24.12
22.05
20
6.03
Return on equity%
22.89
22.60
23.55
20.81
23.80
21.47
19.73
22.71
24.63
26.84
11.46
22.71
22.80
47
21.04
Return on assets%
18.84
16.91
14.99
15.63
12.79
14.48
17.16
18.35
17.33
19.72
29.09
17.33
17.03
42
35.08
EPS₩
33.27
34.64
33.30
33.75
31.42
35.56
39.80
38.78
41.03
37.53
36.20
3.62%
1.08%
—
23.13
EPS growth%
0.40
2.09
0.40
0.40
0.40
1.03
2.55
5.39
6.49
5.17
10.65
5.17
1.56
89
59.25
Bookvalue per sh₩
112.38
101.43
107.75
99.67
88.72
94.18
82.72
72.45
78.78
81.72
55.16
(1.63%)
(3.52%)
—
67.59
FCF per share₩
72.97
65.54
70.00
70.50
63.87
68.55
73.05
63.87
60.43
62.25
99.09
(0.51%)
(2.85%)
—
45.88
Dividend per sh₩
17.41
16.21
17.08
18.71
21.38
24.25
27.38
27.01
27.80
29.07
20.54
6.33%
4.71%
—
3.59
Div yield (avg)%
29.07
31.20
31.86
32.06
33.33
31.72
33.39
30.51
32.39
32.94
15.24
32.39
31.96
45
28.10
Payout ratio%
8.98
9.17
9.70
10.60
9.17
7.87
6.68
8.09
9.72
11.91
2.41
8.09
9.17
72
59.81
Shares (diluted)M
72.65
82.73
75.03
75.69
76.76
76.23
72.28
73.62
83.99
80.38
61.48
0.93%
1.82%
23
27.35
Buyback yield%
1.70
0.52
0.40
1.72
0.40
0.48
0.82
1.33
3.17
5.86
23.61
1.33
1.08
83
1.796
D/E ratiox
1.316
1.327
1.250
1.377
1.362
1.593
1.785
2.079
2.348
2.466
1.113
2.079
1.485
23
7.896
Enterprise value₩B
10.32
10.99
11.13
11.58
13.80
15.71
18.09
18.78
22.64
25.04
7.990
12.65%
9.77%
66
7.202
LT debt₩B
9.478
9.738
10.04
9.679
8.516
8.997
8.282
7.527
7.052
7.255
7.213
(3.15%)
(1.93%)
38
Revenue
₩13.16B
8.74%
1.00×
Cost of revenue
₩8.112B
8.56%
0.98×
Operating expenses
₩2.066B
8.74%
1.00×
Goodwill & intangibles
17.69%
Spread over hurdle
24.74%