45.31
Revenue₩B
23.08
24.52
26.10
27.54
28.76
30.45
31.47
32.08
33.89
35.64
47.03
4.38%
4.69%
92
26.08
Revenue growth%
8.29
9.27
10.34
9.56
7.91
10.84
11.93
12.74
11.68
9.28
18.21
11.68
9.95
88
18.69
Gross margin%
14.00
16.39
17.09
17.44
15.69
13.35
13.97
12.26
11.17
13.76
6.00
13.35
13.98
41
28.22
Operating margin%
3.03
4.00
3.79
5.05
5.64
8.49
6.57
9.33
7.54
6.04
8.59
7.54
5.84
25
9.93
Net margin%
6.33
7.88
6.78
9.66
8.65
8.22
5.44
7.44
6.95
3.98
27.85
6.95
7.20
12
31.99
P/E ratio (avg)x
12.05
13.14
12.48
12.50
11.94
13.25
14.20
15.38
13.85
13.27
18.88
13.85
13.19
58
25.59
EV/EBITx
36.02
34.71
38.41
42.44
42.59
47.67
43.01
47.18
43.25
39.43
8.078
43.25
42.52
69
19.48
FCF yield (avg)%
5.94
4.52
2.46
1.88
4.22
5.15
5.90
4.04
4.43
2.92
28.17
4.43
4.33
66
14.82
FCF margin%
18.46
16.62
17.21
15.37
16.11
15.36
14.95
13.38
15.17
15.32
6.82
15.17
15.36
27
1.245
FCF / Net incomex
1.005
1.114
1.292
1.406
1.422
1.573
1.724
1.904
2.189
2.493
1.660
1.904
1.497
52
12.69
ROIC%
16.92
14.36
13.72
13.42
13.24
15.06
16.87
13.96
13.49
16.20
9.31
15.06
14.16
83
28.35
Return on equity%
11.14
11.74
9.01
6.53
6.63
8.93
6.10
3.77
1.82
0.40
28.58
3.77
6.58
83
5.98
Return on assets%
15.39
14.87
13.72
13.08
10.37
13.03
11.34
10.23
11.63
10.94
8.07
11.34
12.33
12
1,972
EPS₩
1,583
1,524
1,523
1,561
1,602
1,650
1,860
1,788
2,054
2,315
2,207
7.65%
5.57%
—
26.74
EPS growth%
15.68
13.74
16.32
14.97
14.71
13.77
16.34
15.67
14.66
16.62
6.97
15.67
15.32
73
679.37
Bookvalue per sh₩
1,566
1,641
1,483
1,595
1,755
1,907
1,822
1,823
1,638
1,682
689.46
(0.85%)
0.86%
—
3,045
FCF per share₩
1,530
1,748
1,790
2,068
2,091
1,997
2,252
2,245
2,543
2,574
2,468
4.25%
4.84%
—
1,354
Dividend per sh₩
6,443
6,821
6,895
6,545
6,710
7,428
8,463
9,422
9,066
8,406
2,764
4.61%
3.95%
—
2.72
Div yield (avg)%
20.35
22.24
20.51
21.09
20.74
23.60
21.42
23.56
26.20
23.46
7.13
23.56
21.83
42
21.70
Payout ratio%
16.24
14.87
16.31
14.23
16.59
19.10
16.98
19.82
21.61
19.75
24.79
19.75
16.79
81
7.807
Shares (diluted)M
6.126
5.893
6.029
6.386
5.978
5.085
4.962
4.392
3.814
4.074
7.584
(7.38%)
(3.52%)
32
15.37
Buyback yield%
14.23
11.50
10.84
13.75
15.99
14.44
14.31
16.24
16.65
17.23
12.24
16.24
14.37
20
0.344
D/E ratiox
1.620
1.453
1.301
1.239
1.057
1.086
1.086
1.053
0.896
0.864
1.082
1.053
1.086
87
36.14
Enterprise value₩B
42.08
46.84
50.91
49.68
49.88
56.27
52.77
49.25
46.61
52.67
38.61
1.10%
2.14%
83
25.18
LT debt₩B
5.657
5.749
5.738
5.502
5.668
4.957
4.250
4.547
4.648
4.953
38.84
(2.66%)
(2.49%)
48
Revenue
₩35.64B
4.69%
1.00×
Cost of revenue
₩19.16B
4.72%
1.00×
Operating expenses
₩5.516B
5.54%
1.08×
Goodwill & intangibles
16.96%
Cash and investments
16.92%
Spread over hurdle
(2.56%)