21.23
Revenue₩B
61.83
65.29
66.87
67.59
70.27
71.74
73.65
76.25
79.59
83.68
22.27
3.55%
3.33%
63
22.50
Revenue growth%
33.82
32.44
30.59
29.97
29.58
31.60
33.30
34.05
35.91
34.15
21.01
34.05
32.87
19
27.96
Gross margin%
10.33
10.95
13.38
12.69
13.39
13.38
14.87
15.11
17.90
16.41
24.88
15.11
13.39
91
18.54
Operating margin%
11.05
9.54
10.93
10.58
11.22
12.81
15.69
13.73
12.16
9.60
15.72
12.81
11.14
46
21.66
Net margin%
12.87
12.73
10.47
12.51
14.58
16.98
17.82
16.91
15.81
13.90
16.32
16.91
14.24
64
7.755
P/E ratio (avg)x
25.12
27.88
31.46
34.75
38.35
42.07
37.92
38.69
43.77
46.95
27.96
42.07
38.13
40
12.28
EV/EBITx
31.83
33.18
32.67
32.77
31.12
28.84
29.82
29.11
31.12
31.44
35.09
29.82
31.28
76
7.75
FCF yield (avg)%
19.43
18.99
16.54
13.56
11.42
9.18
7.13
6.62
4.64
3.28
5.19
6.62
10.30
79
14.29
FCF margin%
9.42
7.70
5.49
4.71
6.24
6.00
8.40
6.41
4.63
6.78
3.48
6.41
6.32
79
0.942
FCF / Net incomex
0.478
0.513
0.521
0.570
0.597
0.583
0.572
0.634
0.614
0.674
0.851
0.614
0.577
42
18.91
ROIC%
23.00
22.41
20.89
19.82
19.69
19.07
20.26
19.71
22.35
23.84
9.92
20.26
20.58
15
23.37
Return on equity%
6.30
7.34
6.29
7.67
10.38
13.32
16.04
17.87
17.57
15.74
28.13
16.04
11.85
29
25.27
Return on assets%
31.42
28.94
30.48
28.23
27.45
28.89
28.07
31.03
31.39
29.60
24.31
29.60
29.27
46
2,062
EPS₩
1,183
1,203
1,111
1,156
1,082
1,158
1,162
1,166
1,265
1,226
2,175
2.53%
(0.73%)
—
7.41
EPS growth%
14.69
17.13
16.50
18.38
21.13
20.01
20.58
20.43
22.40
20.84
3.45
20.58
20.22
10
896.37
Bookvalue per sh₩
2,082
1,937
1,759
1,593
1,610
1,527
1,410
1,268
1,144
1,246
1,050
(5.00%)
(6.39%)
—
911.37
FCF per share₩
941.51
868.33
827.51
801.06
693.65
744.81
635.11
637.71
683.31
634.67
2,784
(1.76%)
(4.96%)
—
1,191
Dividend per sh₩
3,112
3,445
3,925
4,333
4,265
4,106
4,195
4,035
3,759
4,172
2,744
(0.44%)
2.86%
—
28.73
Div yield (avg)%
0.40
0.40
0.40
2.70
0.40
0.40
0.40
0.50
2.18
1.44
18.59
0.50
0.40
22
20.07
Payout ratio%
8.14
6.36
7.90
7.71
9.02
7.71
8.90
7.97
8.54
7.00
10.53
7.97
7.93
60
19.99
Shares (diluted)M
15.46
16.47
16.93
15.27
13.79
12.71
13.27
12.98
13.42
13.33
20.27
(0.67%)
(2.21%)
61
13.89
Buyback yield%
23.69
26.24
26.15
23.65
24.11
25.43
28.11
25.38
26.32
24.97
24.82
25.43
25.40
41
1.494
D/E ratiox
0.676
0.645
0.597
0.602
0.596
0.671
0.642
0.663
0.724
0.663
0.502
0.663
0.654
16
62.01
Enterprise value₩B
13.24
13.48
14.20
16.58
18.24
21.56
22.25
23.11
23.55
24.03
8.382
5.67%
6.62%
69
53.46
LT debt₩B
8.531
9.050
9.205
8.943
9.202
9.020
9.242
9.617
9.183
9.695
33.46
1.05%
2.91%
66
Revenue
₩83.68B
3.33%
1.00×
Cost of revenue
₩55.89B
3.33%
1.00×
Operating expenses
₩21.36B
3.73%
1.04×
Spread over hurdle
(4.72%)