7.454
Revenue₩B
5.930
6.092
6.338
6.689
6.908
7.246
7.436
7.780
8.070
8.316
8.175
3.78%
3.53%
28
10.49
Revenue growth%
1.48
1.88
1.00
0.40
0.40
2.28
3.00
1.70
3.23
1.50
6.06
2.28
1.60
11
11.77
Gross margin%
25.99
25.12
23.53
25.75
24.64
26.56
23.59
21.37
20.60
19.26
25.04
21.37
24.12
49
5.80
Operating margin%
0.95
0.40
0.40
3.07
3.32
3.27
0.46
0.40
1.48
0.40
9.06
0.46
0.71
84
26.64
Net margin%
7.31
8.71
10.56
12.68
9.87
11.89
12.17
9.53
8.60
8.05
29.92
9.53
9.70
14
24.42
P/E ratio (avg)x
8.646
7.400
7.957
7.986
7.821
7.436
6.515
5.669
5.145
5.340
23.15
5.669
7.418
7
19.18
EV/EBITx
55.81
57.19
64.14
69.74
70.96
71.17
82.09
95.20
103.6
99.84
36.12
95.20
71.07
67
13.61
FCF yield (avg)%
10.57
8.90
9.38
9.16
7.96
10.37
7.40
9.50
7.52
5.89
13.39
7.52
9.03
77
10.98
FCF margin%
14.43
14.69
16.00
15.26
13.16
10.50
11.11
10.85
7.99
6.71
22.63
10.50
12.14
50
1.235
FCF / Net incomex
0.294
0.275
0.249
0.226
0.224
0.238
0.257
0.246
0.265
0.249
1.571
0.249
0.249
16
28.33
ROIC%
18.05
20.94
20.28
19.39
19.57
17.36
19.22
19.74
22.57
22.24
2.77
19.74
19.66
26
12.49
Return on equity%
8.12
8.40
5.63
5.24
5.37
4.87
7.08
7.44
8.88
7.81
22.16
7.44
7.26
51
9.40
Return on assets%
9.54
7.53
9.85
9.08
6.27
8.19
6.63
4.23
1.69
0.40
13.63
4.23
7.08
89
288.41
EPS₩
52.00
48.43
53.94
56.77
59.41
60.06
62.27
62.71
56.02
61.52
296.95
0.70%
0.76%
—
21.45
EPS growth%
9.36
6.81
9.10
10.42
12.50
14.05
12.68
12.44
12.80
10.97
4.93
12.68
11.71
42
259.95
Bookvalue per sh₩
382.96
429.11
460.08
551.14
539.47
571.66
574.60
621.19
753.85
863.90
68.36
9.88%
9.95%
—
120.63
FCF per share₩
250.78
242.03
235.53
237.48
222.94
217.44
223.75
249.70
249.69
232.74
229.78
0.86%
0.37%
—
135.94
Dividend per sh₩
317.28
320.26
357.86
423.39
487.70
474.12
537.16
620.64
686.42
729.24
241.31
8.38%
9.55%
—
17.56
Div yield (avg)%
2.72
1.46
3.09
0.67
1.65
3.08
5.70
8.26
9.45
11.67
18.32
8.26
3.08
72
21.83
Payout ratio%
19.03
19.25
16.38
17.65
20.42
18.43
17.74
16.94
14.80
17.53
25.24
17.53
17.70
81
8.338
Shares (diluted)M
11.22
12.18
13.98
16.80
20.16
22.58
22.77
24.67
25.91
31.15
8.436
9.09%
10.54%
94
20.99
Buyback yield%
0.62
0.40
0.84
0.55
0.40
2.66
2.28
4.06
3.01
0.86
14.35
2.66
0.85
41
1.214
D/E ratiox
0.895
0.828
0.822
0.887
0.832
0.761
0.672
0.614
0.622
0.613
1.051
0.622
0.792
21
5.053
Enterprise value₩B
9.184
9.479
11.10
12.48
12.42
12.97
15.56
16.79
19.98
21.27
0.431
11.36%
9.10%
92
6.094
LT debt₩B
4.010
4.122
4.610
4.773
4.915
4.576
4.347
4.479
4.261
4.032
3.621
(3.88%)
0.33%
36
Revenue
₩8.316B
3.53%
1.00×
Cost of revenue
₩4.824B
3.63%
1.01×
Operating expenses
₩815.0M
2.80%
0.93×
Goodwill & intangibles
16.33%
Cash and investments
15.58%
Return on capital
275.49%
Spread over hurdle
265.04%