134.5
Revenue₩B
71.50
75.74
79.63
84.69
89.93
92.54
98.65
101.7
107.2
111.8
147.9
4.45%
5.16%
22
9.20
Revenue growth%
14.98
16.18
16.68
14.81
16.05
16.12
15.69
12.96
11.00
11.11
28.63
12.96
15.34
30
22.57
Gross margin%
16.58
18.95
16.46
16.58
13.80
13.21
14.12
15.85
14.66
12.55
9.38
14.12
15.25
23
27.73
Operating margin%
9.56
7.23
6.04
7.40
8.92
7.16
6.45
8.83
10.91
9.20
3.16
8.83
8.12
42
19.53
Net margin%
8.11
9.13
9.59
9.51
10.81
8.82
6.83
8.15
7.23
9.93
17.61
8.15
8.98
49
10.85
P/E ratio (avg)x
25.55
27.96
28.33
30.57
28.18
26.09
28.38
27.98
28.98
26.63
7.682
27.98
28.08
37
19.72
EV/EBITx
8.363
7.980
8.672
8.758
8.191
8.873
9.427
8.969
8.525
7.855
35.45
8.873
8.599
90
15.27
FCF yield (avg)%
22.32
20.43
17.76
15.19
15.49
16.59
15.92
16.73
17.17
20.01
8.73
16.73
16.95
58
10.34
FCF margin%
3.73
3.65
4.36
5.08
6.20
5.34
4.90
5.08
3.14
3.73
18.99
4.90
4.63
50
1.559
FCF / Net incomex
1.548
1.628
1.839
1.799
1.995
2.125
2.149
2.472
2.293
2.375
1.557
2.293
2.060
14
12.71
ROIC%
15.55
17.94
17.96
16.00
13.57
12.92
11.53
9.47
8.12
9.21
29.27
9.47
13.25
93
11.96
Return on equity%
25.48
28.46
25.70
25.39
25.40
27.59
28.35
25.74
27.02
27.96
13.26
27.59
26.38
18
27.13
Return on assets%
23.76
25.58
24.31
27.03
29.98
32.67
32.10
35.02
37.60
37.03
28.84
35.02
31.04
49
6,502
EPS₩
19,441
17,696
16,984
17,684
17,173
19,068
19,005
21,458
22,284
25,201
6,983
7.97%
2.41%
—
12.82
EPS growth%
18.42
15.86
17.57
18.18
17.76
20.64
20.89
18.99
20.85
21.54
21.60
20.85
18.71
93
7,985
Bookvalue per sh₩
14,372
13,624
14,470
15,687
14,231
13,444
11,983
11,625
12,518
10,873
14,409
(5.24%)
(2.09%)
—
36,091
FCF per share₩
34,435
32,478
32,311
30,132
32,610
33,922
34,943
40,078
40,571
37,254
27,709
2.70%
1.24%
—
15,627
Dividend per sh₩
10,676
11,169
12,637
12,587
13,320
13,416
13,795
13,646
15,465
16,180
16,648
3.97%
4.94%
—
20.06
Div yield (avg)%
2.60
4.61
6.10
4.07
5.88
5.84
3.66
5.35
7.09
5.60
21.60
5.60
5.48
54
6.20
Payout ratio%
9.02
6.88
8.05
8.04
7.23
8.29
7.97
9.54
6.77
5.32
17.98
7.97
8.00
23
4.860
Shares (diluted)M
6.452
6.654
7.301
7.022
7.959
7.826
7.203
8.039
8.410
9.359
4.941
3.29%
5.20%
18
14.33
Buyback yield%
18.17
16.93
16.16
17.59
14.65
16.08
14.60
16.32
17.50
20.23
24.75
16.32
16.63
8
0.633
D/E ratiox
1.357
1.514
1.411
1.331
1.377
1.521
1.661
1.828
1.857
1.733
1.421
1.733
1.518
76
56.72
Enterprise value₩B
185.4
209.8
243.4
272.7
258.5
269.7
270.3
275.3
303.2
325.2
84.77
4.70%
7.49%
45
6.884
LT debt₩B
80.11
93.79
107.5
124.6
130.1
126.8
146.5
167.9
181.2
187.5
140.6
7.59%
9.90%
14
Revenue
₩111.8B
5.16%
1.00×
Cost of revenue
₩59.87B
5.42%
1.02×
Operating expenses
₩13.78B
4.40%
0.93×
Cash and investments
20.32%
Goodwill & intangibles
17.75%
Spread over hurdle
57.90%