14.87
Revenue₩B
32.30
32.14
32.65
33.13
33.04
33.58
34.23
34.29
33.75
33.76
15.94
0.43%
0.55%
53
11.99
Revenue growth%
7.20
6.13
7.08
10.08
8.27
10.06
9.20
6.91
8.86
8.88
4.44
8.88
8.57
26
15.75
Gross margin%
9.33
10.88
9.04
8.09
7.23
4.39
6.59
6.06
6.73
8.06
7.12
6.59
7.64
81
15.97
Operating margin%
11.85
13.11
13.91
13.91
12.41
13.91
14.71
16.62
17.64
16.17
27.34
16.17
13.91
30
24.85
Net margin%
17.98
18.79
19.22
20.50
18.07
17.15
19.68
21.94
19.26
20.66
15.48
19.68
19.24
43
33.37
P/E ratio (avg)x
23.64
26.04
24.29
26.71
26.67
26.81
25.07
28.36
30.37
30.17
30.31
28.36
26.69
86
23.76
EV/EBITx
41.62
45.14
42.72
42.93
49.09
52.73
54.90
55.69
62.45
70.97
35.89
55.69
50.91
59
10.35
FCF yield (avg)%
18.23
17.15
15.93
16.46
17.94
20.41
22.92
23.09
21.52
21.39
19.21
21.52
19.32
51
9.00
FCF margin%
12.56
13.13
11.97
10.40
11.33
12.00
13.58
15.79
13.58
10.59
24.17
13.58
12.28
93
1.568
FCF / Net incomex
1.485
1.454
1.527
1.636
1.737
1.753
1.829
1.821
1.856
2.000
1.242
1.829
1.745
50
16.84
ROIC%
24.78
22.20
24.15
26.15
23.52
21.18
20.52
19.97
17.71
20.49
29.77
20.49
21.69
25
16.86
Return on equity%
16.49
17.32
15.72
15.00
13.16
14.29
13.01
10.09
12.79
14.29
4.31
13.01
14.29
86
26.64
Return on assets%
10.05
7.90
9.84
12.26
15.12
15.21
13.15
15.78
16.13
16.51
6.57
15.78
14.14
34
111.32
EPS₩
100.64
98.88
101.80
107.88
100.19
100.76
108.00
114.58
114.08
112.66
115.28
2.37%
1.69%
—
15.48
EPS growth%
23.44
21.78
24.72
22.80
24.19
23.80
22.27
22.89
21.44
22.71
15.27
22.71
22.84
58
36.08
Bookvalue per sh₩
139.30
151.95
170.09
189.82
206.86
212.06
194.86
222.99
219.85
242.80
45.89
3.26%
6.42%
—
59.55
FCF per share₩
29.16
30.24
33.75
39.07
38.15
44.27
45.69
43.64
44.71
51.40
21.00
6.14%
5.37%
—
39.77
Dividend per sh₩
50.88
53.36
54.75
47.59
41.00
43.56
46.81
48.13
46.48
43.60
23.01
1.24%
(2.16%)
—
25.04
Div yield (avg)%
0.86
0.40
0.40
0.40
0.40
0.89
2.57
3.17
0.40
0.40
28.88
0.89
0.40
8
13.88
Payout ratio%
11.96
14.88
12.21
13.18
15.53
12.60
11.05
10.41
11.36
11.04
5.67
11.05
12.08
7
94.79
Shares (diluted)M
90.65
97.17
91.57
79.74
71.00
67.60
64.48
57.32
61.81
56.60
93.77
(4.43%)
(5.74%)
36
10.91
Buyback yield%
12.65
12.74
12.07
11.97
10.13
10.24
12.89
12.02
12.23
10.23
23.20
12.02
12.05
35
1.592
D/E ratiox
0.363
0.341
0.360
0.344
0.354
0.337
0.346
0.331
0.310
0.337
0.644
0.337
0.343
53
20.50
Enterprise value₩B
23.90
23.44
25.09
25.70
27.19
32.94
33.57
32.86
38.01
40.03
29.43
8.04%
5.80%
57
14.18
LT debt₩B
10.23
9.617
9.783
9.540
8.735
7.908
8.515
8.973
8.589
9.024
2.522
0.65%
(0.97%)
16
Revenue
₩33.76B
0.55%
1.00×
Cost of revenue
₩22.25B
0.61%
1.01×
Operating expenses
₩6.185B
0.49%
0.99×
Goodwill & intangibles
20.64%
Property and equipment
18.40%
Cash and investments
16.55%
Spread over hurdle
16.19%