57.18
Revenue₩B
77.03
80.38
83.66
88.39
94.14
101.3
104.5
110.3
115.7
120.2
58.70
5.01%
5.27%
12
23.88
Revenue growth%
16.85
16.58
19.11
18.80
16.51
18.25
18.59
21.43
24.39
23.76
10.98
21.43
18.69
93
6.59
Gross margin%
23.80
22.33
20.19
20.76
22.01
21.74
24.73
27.70
30.40
27.45
21.00
27.45
23.07
22
7.77
Operating margin%
21.53
21.22
23.03
22.57
20.90
19.61
20.43
21.57
18.72
16.51
25.55
19.61
21.06
13
16.31
Net margin%
10.61
10.09
9.68
9.65
12.38
14.42
12.75
11.83
11.86
10.17
17.95
11.86
11.22
38
8.546
P/E ratio (avg)x
23.30
24.78
23.73
24.22
22.01
21.43
22.11
23.50
23.36
20.49
10.84
22.11
23.33
41
26.03
EV/EBITx
32.42
31.38
31.14
28.11
27.03
27.96
28.22
26.34
26.83
25.69
11.25
26.83
28.03
22
29.89
FCF yield (avg)%
0.40
2.42
0.47
2.72
0.67
0.40
2.20
4.58
3.91
5.76
24.73
3.91
2.31
92
8.19
FCF margin%
23.80
25.96
24.06
22.77
23.34
25.40
25.71
25.06
25.29
26.54
14.54
25.40
25.18
36
0.434
FCF / Net incomex
1.617
1.383
1.227
1.054
1.135
1.127
1.062
1.045
0.937
0.960
0.425
1.045
1.094
54
14.46
ROIC%
10.54
9.38
10.56
10.97
10.54
11.05
12.23
9.99
8.93
10.22
21.64
10.22
10.54
66
26.41
Return on equity%
9.55
8.45
10.65
7.69
8.14
8.14
8.15
9.55
7.62
8.55
5.26
8.15
8.30
6
24.92
Return on assets%
9.30
11.58
14.28
13.71
15.25
16.48
16.50
18.95
19.42
18.96
4.73
18.95
15.86
13
1,022
EPS₩
1,915
2,044
2,152
2,187
2,151
2,386
2,385
2,337
2,380
2,422
1,058
2.39%
1.81%
—
9.95
EPS growth%
29.63
28.38
28.09
27.77
29.56
32.45
33.23
33.02
32.53
35.20
14.07
33.02
31.04
62
1,061
Bookvalue per sh₩
1,124
1,283
1,421
1,347
1,303
1,501
1,766
1,895
1,992
2,326
416.53
12.29%
8.31%
—
248.60
FCF per share₩
1,435
1,554
1,597
1,437
1,588
1,566
1,578
1,404
1,278
1,172
311.26
(5.89%)
(1.26%)
—
684.07
Dividend per sh₩
320.62
314.39
307.71
305.76
281.72
270.27
242.56
215.91
217.88
203.02
301.70
(6.34%)
(3.92%)
—
7.54
Div yield (avg)%
4.81
6.10
5.53
2.71
2.00
1.60
0.40
1.72
2.51
1.34
13.82
1.60
2.25
34
10.06
Payout ratio%
2.76
2.80
0.40
0.40
2.34
1.34
1.63
0.40
0.40
0.40
27.56
0.40
0.87
49
36.60
Shares (diluted)M
47.46
47.48
51.42
50.98
56.10
52.36
58.68
62.19
70.07
77.45
37.22
6.66%
5.38%
27
23.45
Buyback yield%
31.00
32.75
31.71
30.73
28.08
26.60
23.72
25.47
25.36
23.90
4.72
25.36
27.34
9
0.961
D/E ratiox
0.764
0.730
0.756
0.810
0.908
0.905
0.968
0.872
0.804
0.796
0.111
0.872
0.807
7
65.02
Enterprise value₩B
37.44
39.30
42.46
44.24
48.45
50.79
48.70
54.92
55.15
58.63
24.83
3.89%
5.94%
78
78.01
LT debt₩B
30.40
32.91
30.89
28.68
30.81
30.78
27.48
24.87
27.88
26.05
50.67
(3.30%)
(1.37%)
69
Revenue
₩120.2B
5.27%
1.00×
Cost of revenue
₩57.64B
5.57%
1.03×
Operating expenses
₩23.67B
4.74%
0.95×
Cash and investments
20.83%
Spread over hurdle
26.24%