21.03
Revenue₩B
93.78
96.13
97.33
97.87
100.3
102.1
105.1
106.4
110.0
114.9
23.45
2.76%
2.52%
94
15.05
Revenue growth%
6.92
7.34
6.32
7.33
5.15
7.30
7.59
7.81
9.62
10.77
15.01
7.81
7.33
90
7.61
Gross margin%
20.82
20.89
21.12
20.56
20.90
18.37
17.25
18.56
20.64
21.31
14.12
18.56
20.73
34
27.20
Operating margin%
9.25
9.22
7.67
7.72
5.71
6.40
5.68
6.33
5.97
8.34
7.56
6.33
7.03
56
10.05
Net margin%
9.24
8.95
10.59
8.81
6.61
4.80
5.30
7.42
7.95
9.72
6.07
7.42
8.38
48
22.39
P/E ratio (avg)x
30.97
28.02
24.33
22.75
23.29
21.05
19.33
16.70
14.71
13.61
27.17
16.70
21.90
84
34.13
EV/EBITx
13.03
11.45
12.60
13.16
14.42
13.92
13.89
13.34
14.71
16.04
13.59
13.92
13.62
26
5.71
FCF yield (avg)%
11.58
13.87
11.46
9.12
10.40
11.73
10.24
9.02
8.04
9.69
26.62
9.69
10.32
6
3.25
FCF margin%
32.33
34.81
34.46
36.53
38.66
39.25
41.05
43.50
44.60
43.68
19.19
43.50
38.96
59
1.211
FCF / Net incomex
2.029
1.852
1.870
1.741
1.708
1.567
1.690
1.576
1.640
1.678
0.956
1.640
1.699
80
13.18
ROIC%
5.05
7.98
8.79
7.83
6.80
5.17
7.81
6.35
8.24
6.26
3.03
6.35
7.31
63
7.27
Return on equity%
9.29
10.15
12.71
9.90
8.44
10.29
8.92
10.85
13.44
12.95
18.61
10.85
10.22
43
26.29
Return on assets%
12.25
13.85
16.54
19.13
21.26
19.88
16.98
15.62
17.10
14.49
25.12
16.98
16.76
89
839.93
EPS₩
661.20
646.29
696.87
652.75
641.68
598.99
591.72
550.68
557.71
521.86
935.85
(4.05%)
(2.23%)
—
26.78
EPS growth%
10.25
10.99
10.96
12.32
10.99
8.21
6.89
9.69
7.38
10.31
28.46
8.21
10.28
37
755.09
Bookvalue per sh₩
1,466
1,638
1,822
1,957
2,113
2,217
2,242
2,402
2,536
2,872
1,369
6.32%
8.29%
—
1,040
FCF per share₩
1,549
1,470
1,370
1,481
1,331
1,375
1,271
1,316
1,414
1,405
922.42
1.08%
(0.59%)
—
260.09
Dividend per sh₩
816.42
882.10
878.29
980.87
1,017
1,079
1,068
1,043
1,134
1,111
1,578
1.78%
3.66%
—
8.72
Div yield (avg)%
14.21
16.03
13.29
16.16
13.60
11.66
13.71
15.94
17.03
17.56
20.03
15.94
15.08
15
18.18
Payout ratio%
20.75
22.39
22.71
21.58
21.79
23.72
23.26
22.91
25.32
27.73
27.12
23.72
22.81
32
21.03
Shares (diluted)M
28.67
32.19
35.67
32.96
33.65
31.29
34.32
32.80
32.52
31.58
21.23
(1.26%)
1.38%
31
19.66
Buyback yield%
5.61
7.48
6.85
8.51
10.55
12.85
10.67
12.66
14.22
14.83
21.01
12.85
10.61
21
1.069
D/E ratiox
2.040
2.147
2.088
2.377
2.251
2.113
2.296
2.411
2.503
2.477
0.294
2.411
2.274
91
7.626
Enterprise value₩B
14.70
15.18
16.03
15.37
15.56
16.76
18.83
22.05
21.09
24.25
53.18
9.29%
6.11%
89
43.18
LT debt₩B
43.28
48.18
56.16
57.16
67.12
80.09
82.54
99.53
98.42
114.4
88.04
11.25%
11.15%
90
Revenue
₩114.9B
2.52%
1.00×
Cost of revenue
₩69.96B
2.20%
0.97×
Operating expenses
₩20.34B
3.04%
1.05×
Goodwill & intangibles
18.40%
Cash and investments
16.79%
Spread over hurdle
45.81%