500.5
Revenue₩B
537.0
561.0
573.2
595.5
611.1
628.2
652.5
663.5
681.7
711.2
560.5
3.08%
2.92%
22
20.34
Revenue growth%
22.59
24.95
23.23
21.71
22.84
21.47
21.97
23.63
24.13
26.67
14.14
23.63
23.03
70
4.16
Gross margin%
23.91
23.90
25.44
27.59
29.37
27.03
26.65
27.96
27.44
29.58
26.71
27.44
27.24
76
16.41
Operating margin%
7.19
7.40
5.91
6.33
6.59
4.32
2.57
0.73
2.49
3.31
29.10
2.57
5.12
74
24.04
Net margin%
5.02
7.21
5.23
5.37
2.50
0.40
0.40
0.40
2.79
0.40
13.47
0.40
2.64
37
7.903
P/E ratio (avg)x
7.028
7.240
6.384
5.806
6.035
5.859
5.933
6.513
7.078
6.737
37.13
6.513
6.449
35
14.15
EV/EBITx
35.12
41.62
49.92
59.32
67.48
66.70
73.82
84.41
101.0
110.0
21.27
84.41
67.09
8
17.32
FCF yield (avg)%
23.31
22.13
24.94
25.26
23.32
24.77
27.72
28.90
26.27
27.13
10.15
27.13
25.10
69
20.45
FCF margin%
13.06
11.54
12.40
14.39
13.47
14.50
13.28
12.12
15.10
13.47
4.21
13.47
13.37
85
1.673
FCF / Net incomex
1.215
1.114
1.239
1.346
1.448
1.511
1.372
1.528
1.444
1.590
0.373
1.511
1.408
83
19.16
ROIC%
6.84
8.33
10.36
9.22
9.34
11.97
11.58
9.15
9.76
8.08
19.25
9.76
9.28
50
10.49
Return on equity%
11.70
14.18
11.52
14.42
16.88
15.09
14.39
16.80
16.81
13.83
5.61
15.09
14.41
49
27.58
Return on assets%
16.28
13.69
13.16
15.46
12.83
12.57
9.81
8.76
9.84
9.90
3.15
9.84
12.70
12
13,013
EPS₩
8,164
8,077
7,009
7,358
7,383
7,361
7,598
6,627
7,132
7,049
13,729
(0.92%)
(1.24%)
—
20.08
EPS growth%
18.29
17.80
14.89
17.81
17.58
16.46
14.50
16.79
15.01
12.10
15.01
15.01
16.62
65
4,915
Bookvalue per sh₩
8,871
9,559
9,504
10,359
11,240
11,807
10,942
9,839
10,787
11,699
5,032
0.80%
3.43%
—
5,177
FCF per share₩
10,902
9,610
8,680
9,132
8,021
7,567
6,690
6,554
6,385
6,148
11,249
(5.18%)
(5.20%)
—
11,939
Dividend per sh₩
9,478
9,586
10,405
11,214
10,880
11,241
11,197
11,959
13,870
14,136
8,487
5.38%
4.52%
—
5.29
Div yield (avg)%
14.82
13.90
13.51
13.40
14.49
12.82
14.41
15.07
12.83
11.82
25.96
12.83
13.71
94
6.82
Payout ratio%
20.00
20.29
20.69
22.88
19.94
20.35
20.65
19.03
21.33
23.55
14.97
20.65
20.50
13
10.86
Shares (diluted)M
11.17
12.44
12.25
13.46
13.19
14.31
16.07
18.60
18.87
18.95
10.74
7.52%
4.69%
86
4.54
Buyback yield%
15.53
16.40
14.80
14.26
11.98
13.65
11.80
14.74
14.23
16.01
23.61
14.23
14.50
80
0.255
D/E ratiox
1.620
1.677
1.901
2.211
2.116
2.332
2.710
2.760
2.779
2.640
1.325
2.710
2.272
44
201.8
Enterprise value₩B
345.9
332.8
339.7
343.4
355.7
408.6
378.3
409.8
391.5
390.8
334.1
1.89%
1.27%
58
598.1
LT debt₩B
478.7
512.8
533.7
562.9
602.2
585.1
537.0
503.7
545.6
527.3
602.6
(2.62%)
2.12%
42
Revenue
₩711.2B
2.92%
1.00×
Cost of revenue
₩453.0B
2.72%
0.98×
Operating expenses
₩152.4B
3.17%
1.03×
Spread over hurdle
(3.12%)