33.73
Revenue₩B
68.29
68.59
68.47
68.42
69.20
68.56
68.60
67.31
68.46
70.35
35.37
0.33%
0.57%
21
26.32
Revenue growth%
21.76
23.75
20.79
21.86
20.23
17.45
19.57
19.61
20.74
21.15
9.90
19.61
20.76
55
3.92
Gross margin%
17.35
15.96
15.99
15.67
16.68
14.98
16.76
18.74
20.16
20.28
2.10
18.74
16.72
36
2.94
Operating margin%
4.11
5.39
5.23
2.99
0.40
0.48
3.20
1.99
1.28
3.02
8.70
1.99
3.01
78
24.96
Net margin%
7.57
5.85
3.82
5.05
7.71
7.06
8.30
7.18
9.69
8.53
14.18
8.30
7.37
52
30.98
P/E ratio (avg)x
27.39
25.63
29.72
33.88
36.58
34.24
37.91
37.49
37.31
39.42
14.49
37.49
35.41
30
23.36
EV/EBITx
37.90
33.35
31.72
34.02
34.30
33.97
35.64
31.28
27.89
29.89
6.164
31.28
33.66
75
13.62
FCF yield (avg)%
18.56
18.58
17.78
19.18
21.90
19.36
21.43
18.82
19.82
17.98
28.93
19.36
19.00
54
8.42
FCF margin%
10.64
10.21
11.09
11.50
10.88
11.36
13.66
16.44
17.80
20.72
24.88
16.44
11.43
56
1.743
FCF / Net incomex
0.366
0.359
0.327
0.340
0.371
0.368
0.360
0.334
0.337
0.357
0.207
0.357
0.358
17
23.42
ROIC%
2.36
1.99
4.09
2.40
2.25
4.39
1.83
1.01
2.93
0.70
13.18
1.83
2.31
39
14.30
Return on equity%
16.58
17.66
17.12
19.02
18.71
19.43
17.84
17.57
16.68
17.22
8.73
17.57
17.62
24
11.77
Return on assets%
10.28
8.13
11.06
10.08
9.23
7.48
5.79
5.80
4.17
6.97
8.00
5.80
7.81
21
1,293
EPS₩
1,789
1,930
1,691
1,581
1,551
1,508
1,329
1,168
1,009
939.51
1,415
(9.54%)
(5.57%)
—
11.44
EPS growth%
8.89
6.64
9.49
12.01
13.39
15.15
17.88
17.15
17.62
15.74
9.47
17.15
14.27
51
2,033
Bookvalue per sh₩
1,729
1,916
1,880
1,929
2,164
1,936
2,164
2,021
1,963
2,035
1,440
(1.22%)
1.40%
—
1,358
FCF per share₩
904.52
942.51
932.65
1,048
1,007
999.61
1,114
1,190
1,179
1,241
1,104
4.26%
4.04%
—
2,299
Dividend per sh₩
2,072
1,811
1,934
1,787
1,970
2,117
1,990
1,781
1,814
2,007
1,292
0.37%
(0.09%)
—
21.21
Div yield (avg)%
25.03
23.22
25.53
23.28
23.83
25.43
23.51
25.40
25.53
26.02
2.40
25.43
25.22
70
3.26
Payout ratio%
17.06
16.77
17.98
19.44
16.87
14.69
17.22
20.12
19.86
19.13
27.26
19.13
17.60
67
15.66
Shares (diluted)M
21.05
21.28
19.46
19.25
20.28
19.51
21.58
22.53
19.98
21.16
15.68
0.85%
0.34%
22
14.07
Buyback yield%
19.90
18.82
16.74
15.80
15.88
17.21
14.29
17.23
14.57
14.54
2.26
14.57
16.31
35
0.161
D/E ratiox
1.738
1.911
2.167
2.103
2.228
2.299
2.587
2.819
2.800
2.606
0.632
2.606
2.264
10
45.34
Enterprise value₩B
4.904
4.596
4.435
4.569
5.126
5.892
5.876
6.831
7.622
7.131
60.11
6.82%
3.91%
57
23.42
LT debt₩B
71.24
79.46
88.33
87.13
100.2
108.2
122.1
137.0
137.2
135.5
27.48
6.22%
7.47%
90
Revenue
₩70.35B
0.57%
1.00×
Cost of revenue
₩49.24B
0.57%
1.00×
Operating expenses
₩14.11B
0.73%
1.02×
Spread over hurdle
(2.76%)