52.96
Revenue₩B
29.87
32.70
35.01
38.47
41.09
44.53
49.05
54.51
59.41
57.84
62.14
9.08%
8.96%
69
6.32
Revenue growth%
20.71
21.02
23.12
21.49
22.39
22.18
22.98
25.39
22.43
3.21
6.74
22.43
22.29
8
25.79
Gross margin%
14.74
12.57
14.94
16.81
17.92
17.70
15.69
15.04
12.57
24.65
27.41
15.69
14.99
65
11.07
Operating margin%
2.44
0.40
1.16
0.40
1.08
4.04
3.85
5.03
4.55
16.30
8.56
4.04
1.80
44
23.54
Net margin%
21.97
21.10
21.80
21.26
19.04
18.13
20.44
22.45
24.43
5.54
27.10
20.44
21.18
63
26.79
P/E ratio (avg)x
19.19
17.71
17.29
19.47
19.84
22.82
22.57
25.31
25.20
30.84
37.29
22.82
19.66
34
14.57
EV/EBITx
5.301
5.717
5.488
5.574
4.983
4.393
4.502
3.841
3.942
33.41
21.12
4.393
5.015
44
20.13
FCF yield (avg)%
5.21
3.05
1.19
2.21
4.98
4.97
3.70
5.13
4.78
15.29
19.76
4.97
4.88
79
8.58
FCF margin%
9.53
10.94
11.36
8.59
7.50
6.21
4.18
6.07
6.09
15.40
19.44
6.09
8.05
20
0.345
FCF / Net incomex
0.146
0.129
0.128
0.131
0.128
0.135
0.128
0.127
0.112
0.114
1.209
0.128
0.128
24
4.88
ROIC%
18.27
17.90
20.64
19.62
21.76
19.19
18.01
17.54
19.29
12.87
4.20
19.19
19.24
47
27.39
Return on equity%
20.28
22.19
20.48
21.61
22.31
23.86
21.85
22.82
24.00
10.09
21.01
22.82
22.02
30
8.83
Return on assets%
8.01
6.51
7.40
5.51
3.02
4.13
5.88
3.49
5.89
2.56
10.15
4.13
5.88
10
2,978
EPS₩
565.98
526.03
522.86
505.18
517.95
449.14
396.86
419.51
398.12
3,196
3,169
(4.65%)
(4.12%)
—
2.92
EPS growth%
24.74
23.21
21.05
18.40
17.77
20.45
19.63
21.10
19.45
28.31
3.48
19.63
20.75
13
659.59
Bookvalue per sh₩
2,503
2,344
2,357
2,218
2,093
2,353
2,182
2,397
2,639
1,535
1,017
3.54%
0.63%
—
1,337
FCF per share₩
4,612
4,603
4,567
5,468
5,528
5,863
6,049
7,118
8,492
1,367
2,394
9.20%
7.04%
—
1,721
Dividend per sh₩
1,991
1,879
2,180
2,423
2,278
2,396
2,759
3,053
3,325
1,871
2,118
6.53%
5.99%
—
8.83
Div yield (avg)%
23.75
25.32
22.36
22.99
23.02
22.65
20.24
20.05
17.55
20.07
10.52
20.24
22.82
32
24.49
Payout ratio%
21.94
21.05
23.03
20.21
22.35
22.05
20.78
18.77
16.90
20.11
23.62
20.78
21.49
75
13.94
Shares (diluted)M
18.90
21.29
20.04
22.95
21.79
22.39
22.12
23.12
24.46
14.27
14.64
1.28%
4.60%
51
25.97
Buyback yield%
4.71
3.17
5.43
6.72
5.66
7.45
6.44
9.26
7.93
20.58
22.29
7.45
6.05
14
0.104
D/E ratiox
0.640
0.578
0.624
0.564
0.547
0.498
0.498
0.514
0.551
0.855
0.631
0.514
0.558
89
14.97
Enterprise value₩B
96.03
91.48
89.60
99.01
97.47
100.3
99.43
113.0
105.0
43.06
48.79
1.18%
3.31%
92
68.71
LT debt₩B
57.48
55.38
57.59
52.76
51.37
51.24
52.31
56.45
49.80
80.65
20.74
(1.14%)
(1.00%)
18
Revenue
₩59.41B
8.96%
1.00×
Cost of revenue
₩38.36B
9.01%
1.00×
Operating expenses
₩6.290B
8.90%
1.00×
Spread over hurdle
(2.94%)