112.4
Revenue₩B
85.79
91.70
99.52
108.9
115.5
122.7
129.0
135.1
147.4
157.7
117.5
6.44%
7.06%
49
7.44
Revenue growth%
27.91
25.16
27.07
25.18
23.99
21.13
18.15
17.67
15.28
15.62
29.16
17.67
22.56
19
17.41
Gross margin%
8.40
10.03
8.93
11.25
10.18
8.94
8.48
7.49
9.81
11.48
21.00
8.94
9.38
49
12.89
Operating margin%
4.48
6.20
6.61
3.75
1.44
3.80
5.96
6.66
8.64
8.41
10.24
6.66
6.08
30
9.94
Net margin%
13.43
14.66
14.11
11.66
11.00
9.87
12.20
12.48
11.17
8.21
27.94
11.17
11.93
24
13.37
P/E ratio (avg)x
38.07
41.45
44.44
44.77
52.40
52.06
60.16
60.16
59.27
68.46
11.24
60.16
52.23
91
12.07
EV/EBITx
27.60
29.95
30.79
29.19
30.30
32.53
35.58
31.71
32.31
34.01
15.29
32.53
31.25
71
7.23
FCF yield (avg)%
0.40
0.40
0.40
1.00
0.44
0.40
1.35
0.40
2.71
1.53
25.17
1.35
0.42
58
24.61
FCF margin%
24.46
26.98
28.43
29.52
27.05
25.48
26.40
28.48
26.15
25.62
28.94
26.15
26.69
42
0.626
FCF / Net incomex
1.103
0.944
0.895
0.906
0.954
1.003
0.883
0.841
0.838
0.736
1.327
0.841
0.900
53
9.98
ROIC%
5.05
8.03
9.94
10.70
12.45
11.54
13.11
10.27
9.74
10.17
19.80
10.27
10.22
59
4.44
Return on equity%
17.73
18.46
20.77
19.04
18.84
16.29
14.39
12.04
14.87
12.78
19.86
14.39
17.01
51
17.04
Return on assets%
9.65
11.07
8.94
9.60
10.79
10.89
11.51
13.87
16.53
13.73
5.77
13.73
10.98
40
1,479
EPS₩
1,581
1,740
1,678
1,744
1,603
1,618
1,723
1,711
1,649
1,747
1,646
1.74%
0.99%
—
26.33
EPS growth%
31.20
33.50
31.58
29.71
26.96
25.98
28.66
26.53
27.98
27.21
7.88
27.21
28.32
27
1,695
Bookvalue per sh₩
1,866
2,035
1,860
2,061
1,879
2,030
2,021
2,087
2,300
2,438
638.11
5.35%
3.48%
—
2,774
FCF per share₩
3,383
3,382
3,889
3,836
4,257
4,158
4,560
4,700
5,567
5,571
1,359
5.53%
6.27%
—
2,606
Dividend per sh₩
2,579
2,782
3,084
3,079
3,630
4,278
4,459
5,081
4,943
5,087
2,747
6.98%
8.56%
—
24.39
Div yield (avg)%
27.02
28.96
30.99
29.61
29.96
30.71
27.81
26.89
27.58
26.05
27.38
27.58
28.38
30
22.35
Payout ratio%
28.61
29.25
30.50
29.07
29.13
29.46
27.24
24.52
24.21
24.59
28.07
24.59
28.84
72
28.63
Shares (diluted)M
38.15
41.20
38.23
42.10
41.24
43.96
43.14
46.07
45.36
48.72
28.09
3.39%
2.53%
78
15.99
Buyback yield%
27.63
27.19
27.10
24.60
22.25
22.03
21.82
22.01
23.49
21.19
2.40
22.01
22.87
5
0.894
D/E ratiox
1.560
1.540
1.680
1.472
1.481
1.502
1.500
1.619
1.676
1.836
0.984
1.619
1.550
33
148.3
Enterprise value₩B
99.21
104.4
104.1
126.1
149.3
150.3
152.0
172.0
195.3
230.7
176.2
9.09%
10.52%
68
76.83
LT debt₩B
132.8
132.5
146.7
148.3
176.9
188.0
210.4
207.8
220.3
251.9
44.62
7.33%
6.95%
54
Revenue
₩157.7B
7.06%
1.00×
Cost of revenue
₩78.58B
7.06%
1.00×
Operating expenses
₩35.83B
6.70%
0.97×
Cash and investments
15.99%
Spread over hurdle
37.32%