42.78
Revenue₩B
58.49
58.66
60.80
62.33
63.36
63.23
62.74
64.57
66.24
65.59
47.30
0.69%
1.12%
26
2.55
Revenue growth%
28.46
27.45
29.71
30.40
28.86
26.67
24.76
24.23
22.93
22.95
16.27
24.23
27.06
24
3.63
Gross margin%
24.36
23.64
24.27
23.97
23.39
21.17
21.35
19.47
19.42
19.94
29.62
19.94
22.37
92
15.86
Operating margin%
31.50
31.12
29.26
28.15
29.62
27.88
30.80
30.85
30.43
28.26
23.03
30.43
30.02
81
19.41
Net margin%
20.91
21.02
23.26
21.47
21.03
23.13
23.71
25.19
23.46
21.38
6.24
23.46
22.30
91
23.08
P/E ratio (avg)x
35.73
39.71
43.17
45.10
42.90
42.53
46.44
44.96
39.71
38.35
27.52
42.53
42.72
72
26.75
EV/EBITx
47.53
54.29
55.87
66.74
65.22
67.80
80.69
80.81
77.91
80.24
14.15
80.24
67.27
64
3.14
FCF yield (avg)%
20.31
22.59
23.63
21.18
20.10
20.66
23.64
22.70
22.10
21.07
23.34
22.10
21.64
77
13.65
FCF margin%
20.53
22.34
19.92
21.76
22.57
21.03
22.50
25.22
24.80
25.32
28.97
24.80
22.42
81
0.896
FCF / Net incomex
1.163
1.326
1.280
1.386
1.602
1.656
1.526
1.549
1.778
1.713
0.371
1.656
1.538
36
8.25
ROIC%
2.84
5.36
4.55
3.28
3.81
3.63
1.39
0.76
0.40
3.11
4.84
1.39
3.19
56
16.66
Return on equity%
21.62
20.94
23.08
24.85
24.89
24.76
25.17
22.36
19.70
19.70
19.24
22.36
22.72
89
16.64
Return on assets%
19.98
22.47
22.54
24.57
24.65
24.51
23.65
25.54
23.65
24.59
26.04
24.51
24.08
78
1,601
EPS₩
970.85
922.82
930.57
837.36
805.40
774.17
691.56
672.95
731.09
657.45
1,712
(3.98%)
(4.30%)
—
3.41
EPS growth%
29.22
26.93
26.63
26.96
27.12
26.33
29.12
28.45
25.63
26.65
7.19
26.65
26.94
14
1,526
Bookvalue per sh₩
1,034
1,058
1,046
1,022
1,015
924.04
900.62
997.51
1,016
987.53
1,713
(0.54%)
(0.44%)
—
338.18
FCF per share₩
1,599
1,806
1,877
2,028
2,079
2,357
2,182
2,409
2,375
2,652
1,193
4.99%
6.07%
—
1,217
Dividend per sh₩
824.31
826.80
748.92
688.29
710.90
668.80
686.67
678.39
620.53
536.00
1,067
(5.49%)
(5.70%)
—
12.19
Div yield (avg)%
14.65
12.59
14.32
14.54
16.58
13.76
15.80
12.86
15.63
17.60
16.61
15.63
14.60
84
8.51
Payout ratio%
4.20
3.35
2.30
0.40
0.40
0.40
0.40
0.60
0.40
0.40
24.35
0.40
0.40
23
22.43
Shares (diluted)M
16.20
14.73
13.35
13.90
13.30
13.31
14.00
15.12
13.54
13.48
22.16
0.28%
(3.01%)
79
29.32
Buyback yield%
1.66
0.40
1.83
4.67
4.30
3.64
5.22
4.21
4.70
3.41
2.83
4.21
3.93
44
1.216
D/E ratiox
1.591
1.836
1.811
2.112
2.130
2.205
2.195
2.563
2.926
3.153
0.255
2.563
2.162
62
5.533
Enterprise value₩B
47.22
42.07
40.55
41.36
37.41
35.69
33.07
34.93
29.91
30.23
41.07
(4.17%)
(4.51%)
73
43.28
LT debt₩B
38.42
35.84
31.77
29.68
25.74
24.17
20.73
21.25
21.06
17.91
50.09
(7.00%)
(6.77%)
74
Revenue
₩65.59B
1.12%
1.00×
Cost of revenue
₩45.91B
1.12%
1.00×
Operating expenses
₩12.10B
0.87%
0.98×
Goodwill & intangibles
16.01%
Cash and investments
15.62%
Spread over hurdle
10.12%