14.32
Revenue₩B
31.01
32.53
33.63
34.39
35.76
36.32
37.48
39.15
40.99
42.39
14.77
3.46%
3.65%
85
7.13
Revenue growth%
30.82
31.38
31.00
31.36
29.86
30.08
30.28
33.18
30.72
28.96
16.08
30.28
30.77
43
21.52
Gross margin%
18.66
19.06
17.73
15.65
18.48
17.29
19.44
16.98
14.45
13.17
2.41
16.98
17.51
68
28.82
Operating margin%
23.54
21.01
18.87
15.91
18.19
15.22
15.47
13.06
10.50
12.71
11.10
13.06
15.69
62
15.29
Net margin%
7.20
5.79
7.42
4.78
5.36
4.18
1.91
3.21
1.11
0.40
17.29
1.91
4.48
63
21.26
P/E ratio (avg)x
15.20
13.29
12.15
13.14
11.89
12.56
11.41
12.30
12.56
13.96
16.93
12.56
12.56
39
35.85
EV/EBITx
51.99
53.80
59.58
60.95
64.87
64.24
63.26
67.75
68.16
81.64
16.70
67.75
63.75
17
17.95
FCF yield (avg)%
13.54
14.56
12.28
13.24
10.82
10.62
12.42
11.91
13.99
16.13
8.28
12.42
12.83
12
28.83
FCF margin%
28.99
28.73
27.24
27.91
25.45
25.20
27.76
26.38
25.56
23.92
21.39
25.56
26.81
36
1.738
FCF / Net incomex
2.568
2.634
2.846
2.586
2.415
2.393
2.670
2.745
3.131
3.181
0.798
2.745
2.652
72
8.40
ROIC%
21.45
22.61
24.96
25.90
25.11
27.81
28.06
30.65
29.61
32.41
5.49
29.61
26.86
10
2.53
Return on equity%
16.63
15.72
14.06
13.96
11.88
12.00
13.78
14.92
14.06
12.06
5.17
13.78
14.01
10
14.68
Return on assets%
25.01
22.52
24.69
23.17
22.49
20.02
21.51
20.87
23.51
26.22
20.24
21.51
22.84
84
1,325
EPS₩
1,764
1,945
1,803
1,921
1,949
2,133
2,071
2,063
1,856
2,070
1,434
1.21%
1.57%
—
26.93
EPS growth%
15.48
16.92
16.63
19.33
18.88
19.90
21.03
20.74
19.33
17.41
13.75
19.90
19.11
63
438.96
Bookvalue per sh₩
1,029
1,035
1,111
1,106
1,268
1,454
1,538
1,657
1,705
1,878
748.92
8.17%
6.28%
—
1,124
FCF per share₩
1,145
1,253
1,093
951.91
972.98
880.16
863.73
882.11
803.09
871.21
1,205
(2.19%)
(2.72%)
—
1,259
Dividend per sh₩
1,083
1,103
1,148
1,118
1,072
1,018
1,042
1,016
890.57
773.72
805.87
(6.31%)
(4.46%)
—
11.71
Div yield (avg)%
30.21
29.49
29.69
30.70
28.53
25.61
26.77
26.78
27.98
30.00
20.12
26.78
29.01
69
6.04
Payout ratio%
8.04
6.14
6.70
8.15
7.47
7.02
6.73
7.99
7.94
9.76
8.49
7.94
7.71
88
15.55
Shares (diluted)M
21.36
23.70
28.78
29.46
33.04
32.58
34.29
39.77
48.02
58.21
16.10
11.99%
11.62%
74
4.50
Buyback yield%
14.30
14.80
14.39
15.21
17.10
14.78
13.17
10.87
11.37
14.24
12.73
13.17
14.35
76
1.118
D/E ratiox
0.859
0.977
1.075
1.090
1.291
1.331
1.323
1.312
1.366
1.598
0.279
1.331
1.301
80
31.27
Enterprise value₩B
26.66
26.02
27.64
26.07
25.65
23.79
24.31
24.35
26.31
24.55
18.47
(0.88%)
(1.10%)
64
19.94
LT debt₩B
15.76
15.76
16.69
15.01
14.38
15.22
13.11
12.79
13.22
14.38
29.37
—
(1.36%)
68
Revenue
₩42.39B
3.65%
1.00×
Cost of revenue
₩29.67B
3.65%
1.00×
Operating expenses
₩7.388B
3.00%
0.94×
Cash and investments
14.94%
Spread over hurdle
(4.02%)