12.01
Revenue₩B
44.03
45.40
47.52
48.12
48.91
50.97
53.77
56.89
58.64
59.44
13.39
3.98%
3.50%
85
12.65
Revenue growth%
9.46
12.02
14.03
12.66
9.69
6.93
6.92
9.06
7.59
10.49
28.66
7.59
9.57
20
25.94
Gross margin%
13.97
14.71
15.48
12.86
12.25
13.01
11.16
9.99
7.65
7.67
26.45
9.99
12.55
10
29.54
Operating margin%
17.73
20.51
22.21
21.38
21.75
23.19
23.07
23.32
22.97
20.20
5.05
23.07
21.98
19
4.13
Net margin%
17.81
15.07
13.20
13.18
10.23
10.40
13.28
14.08
16.04
14.00
5.58
14.00
13.64
16
17.29
P/E ratio (avg)x
5.261
5.348
5.315
5.395
5.703
5.236
4.703
4.619
4.635
4.590
23.21
4.635
5.249
63
8.434
EV/EBITx
13.36
11.98
10.43
9.335
9.774
9.388
9.949
10.01
8.639
8.218
29.57
9.388
9.862
8
14.09
FCF yield (avg)%
8.48
7.65
7.02
7.82
10.45
9.30
8.42
7.00
9.51
7.69
26.13
8.42
8.12
22
8.47
FCF margin%
18.20
18.77
19.14
17.43
18.00
17.71
20.04
18.84
17.49
18.85
29.81
18.84
18.48
45
0.258
FCF / Net incomex
0.605
0.658
0.791
0.828
0.926
0.911
1.086
1.084
1.171
1.204
0.462
1.086
0.919
70
10.75
ROIC%
18.72
18.62
18.95
20.89
19.64
17.14
15.92
15.74
16.24
18.40
4.74
16.24
18.51
45
14.46
Return on equity%
25.58
24.71
26.05
27.93
30.91
32.28
33.98
32.12
32.50
31.26
9.13
32.28
31.09
46
3.91
Return on assets%
18.27
17.63
16.89
19.20
19.06
18.25
15.48
16.27
15.31
16.97
4.96
16.27
17.30
56
930.19
EPS₩
2,327
2,216
2,148
2,213
2,262
2,485
2,505
2,361
2,284
2,287
961.85
0.22%
0.73%
—
16.61
EPS growth%
15.63
13.26
16.13
15.78
16.58
19.42
22.15
24.50
27.42
26.01
20.09
24.50
18.00
59
2,078
Bookvalue per sh₩
2,715
3,022
3,091
3,195
3,045
3,066
3,032
3,012
2,971
2,829
1,357
(1.46%)
1.81%
—
2,683
FCF per share₩
2,051
2,205
2,196
2,467
2,641
2,776
2,733
2,982
3,057
2,957
1,603
2.28%
4.73%
—
505.31
Dividend per sh₩
1,895
1,895
1,685
1,520
1,572
1,460
1,468
1,386
1,244
1,133
2,194
(6.34%)
(6.13%)
—
27.32
Div yield (avg)%
14.46
17.17
18.65
16.54
19.43
17.37
20.14
20.67
23.38
23.48
20.68
20.67
19.04
44
4.18
Payout ratio%
11.87
10.02
8.05
10.80
13.35
10.86
12.86
12.87
12.72
12.55
29.31
12.72
12.21
7
11.75
Shares (diluted)M
10.45
9.484
9.895
10.35
9.848
10.60
10.72
9.723
10.59
10.62
11.86
1.52%
0.81%
59
14.65
Buyback yield%
23.32
20.76
21.49
18.71
21.35
19.72
18.09
17.83
16.68
16.92
26.63
17.83
19.22
94
1.788
D/E ratiox
2.047
2.107
2.048
2.066
2.178
2.425
2.460
2.313
2.415
2.786
0.452
2.425
2.245
43
13.54
Enterprise value₩B
27.44
24.38
21.27
20.78
22.00
22.93
20.46
22.20
22.24
19.70
11.97
(2.18%)
(4.42%)
89
35.48
LT debt₩B
38.97
44.18
44.39
51.91
53.66
56.95
65.34
77.43
74.74
87.05
41.54
10.16%
7.94%
55
Revenue
₩59.44B
3.50%
1.00×
Cost of revenue
₩35.34B
3.30%
0.98×
Operating expenses
₩11.75B
3.60%
1.01×
Goodwill & intangibles
14.16%
Spread over hurdle
64.11%