83.57
Revenue₩B
50.94
55.11
59.74
64.88
67.90
71.10
74.33
80.48
85.01
92.56
85.62
6.39%
6.85%
15
6.83
Revenue growth%
15.32
16.13
17.07
14.87
11.89
10.81
8.77
9.43
8.37
11.08
3.57
9.43
11.48
56
4.94
Gross margin%
9.20
8.80
10.42
7.52
8.89
9.94
11.74
10.22
10.16
8.17
10.97
10.16
9.57
32
26.15
Operating margin%
10.90
12.06
10.84
13.35
14.68
16.34
18.07
18.47
18.17
19.76
17.65
18.17
15.51
10
17.08
Net margin%
6.70
6.08
7.52
4.66
5.76
8.66
8.38
10.80
12.42
12.49
29.05
10.80
7.95
91
37.19
P/E ratio (avg)x
23.76
25.73
22.35
21.90
23.90
21.72
23.32
23.15
23.27
24.71
10.74
23.27
23.29
53
18.06
EV/EBITx
7.609
8.634
9.968
9.734
9.645
9.339
10.17
11.83
11.15
13.02
7.512
11.15
9.851
69
29.07
FCF yield (avg)%
20.09
22.42
23.63
21.81
19.86
22.86
24.07
25.28
24.46
23.31
2.14
24.07
23.08
48
5.22
FCF margin%
24.87
24.79
24.19
23.91
23.83
25.87
23.42
24.89
25.35
28.13
13.52
25.35
24.83
5
0.290
FCF / Net incomex
0.297
0.267
0.244
0.250
0.239
0.231
0.200
0.171
0.174
0.163
1.291
0.174
0.235
7
15.26
ROIC%
1.18
0.40
0.40
0.40
0.96
0.40
0.40
0.62
0.40
0.40
23.56
0.40
0.40
80
25.66
Return on equity%
11.10
9.63
12.41
9.96
8.67
8.20
10.26
10.50
8.05
6.19
7.90
8.20
9.79
41
25.10
Return on assets%
10.61
8.66
7.04
10.03
11.88
13.22
12.54
15.02
14.37
15.38
22.23
14.37
12.21
93
1,738
EPS₩
1,175
1,229
1,289
1,288
1,132
1,029
1,055
1,041
1,051
905.83
1,821
(4.36%)
(3.11%)
—
6.73
EPS growth%
14.28
11.67
13.06
13.60
12.09
15.07
17.68
16.34
17.67
19.85
11.17
17.67
14.67
51
324.36
Bookvalue per sh₩
2,104
1,906
1,727
1,929
1,985
1,770
1,592
1,598
1,590
1,627
1,873
(3.90%)
(2.63%)
—
441.40
FCF per share₩
304.91
288.18
300.50
271.93
266.30
274.83
256.33
279.68
251.65
230.70
1,537
(2.83%)
(2.44%)
—
1,019
Dividend per sh₩
590.50
559.93
525.04
537.76
515.77
540.70
603.05
690.11
763.91
862.89
489.11
10.84%
4.23%
—
25.98
Div yield (avg)%
8.40
9.09
11.79
10.18
8.34
10.23
10.38
9.40
11.51
10.24
24.89
10.24
10.21
6
15.48
Payout ratio%
27.71
28.44
29.41
28.73
28.89
28.27
26.51
26.67
25.72
23.38
19.85
26.51
27.99
94
23.68
Shares (diluted)M
19.90
18.22
18.92
20.80
22.74
22.73
22.44
20.01
18.77
17.38
23.96
(5.24%)
(1.95%)
9
12.00
Buyback yield%
25.42
25.32
23.81
21.73
20.88
18.39
20.21
21.38
23.88
23.07
15.29
21.38
22.40
21
0.484
D/E ratiox
0.883
0.857
0.856
0.833
0.903
0.948
0.978
0.903
0.788
0.814
0.238
0.903
0.870
82
67.49
Enterprise value₩B
37.47
37.77
41.82
38.94
36.68
35.80
36.30
40.39
42.07
42.30
5.192
2.89%
1.03%
53
65.88
LT debt₩B
69.97
64.41
60.42
53.88
56.66
56.04
63.00
70.77
65.60
66.13
71.66
3.14%
(0.52%)
75
Revenue
₩92.56B
6.85%
1.00×
Cost of revenue
₩64.79B
6.85%
1.00×
Operating expenses
₩17.93B
6.71%
0.99×
Goodwill & intangibles
22.36%
Spread over hurdle
(3.84%)