13.03
Revenue₩B
25.90
26.65
27.04
27.74
28.50
29.78
31.19
32.76
33.51
33.99
14.48
3.59%
3.15%
41
18.50
Revenue growth%
10.32
8.70
10.08
9.61
6.78
6.79
6.32
3.74
1.80
2.56
14.42
3.74
6.78
93
26.04
Gross margin%
13.89
13.98
13.70
15.17
12.52
15.08
13.83
13.19
10.38
11.92
5.69
13.19
13.76
50
6.02
Operating margin%
15.24
18.18
16.45
14.22
11.55
14.47
16.31
17.52
14.97
16.06
3.17
16.06
15.65
69
19.14
Net margin%
17.62
19.33
18.64
19.46
20.76
23.19
24.53
22.41
24.64
24.64
22.90
24.53
21.58
7
13.79
P/E ratio (avg)x
40.29
48.26
50.77
52.57
56.14
66.18
72.27
82.57
90.70
105.4
11.45
82.57
61.16
11
33.28
EV/EBITx
14.91
16.11
17.30
17.45
18.97
20.63
20.95
21.74
21.13
22.92
7.010
21.13
19.80
50
7.22
FCF yield (avg)%
13.36
11.13
12.17
9.45
11.97
10.14
9.22
9.17
6.59
6.87
10.62
9.17
9.80
58
19.32
FCF margin%
19.96
19.59
17.06
16.74
18.28
18.65
17.21
15.86
16.10
15.59
16.99
16.10
17.14
44
1.730
FCF / Net incomex
0.473
0.533
0.592
0.589
0.590
0.597
0.627
0.717
0.833
0.816
1.053
0.717
0.595
79
29.18
ROIC%
2.16
0.40
2.05
0.40
0.40
0.40
3.17
4.21
1.31
0.74
24.04
1.31
1.02
14
13.85
Return on equity%
2.30
0.40
0.40
0.40
0.40
2.88
0.40
3.23
3.47
2.28
7.76
2.88
1.34
7
7.96
Return on assets%
32.68
33.92
36.10
36.86
38.98
38.52
40.29
37.41
40.19
42.66
7.06
40.19
37.97
69
737.35
EPS₩
544.16
481.16
463.11
467.50
457.68
458.91
473.69
453.99
465.26
486.04
825.10
1.21%
(1.66%)
—
19.01
EPS growth%
30.94
32.87
33.59
34.64
34.33
33.01
33.47
31.48
33.61
36.36
27.65
33.47
33.53
84
422.41
Bookvalue per sh₩
1,919
1,957
2,054
2,384
2,645
3,073
3,619
3,729
3,905
3,700
837.07
6.94%
7.19%
—
320.10
FCF per share₩
1,646
1,676
1,872
1,853
1,770
2,014
2,273
2,258
2,438
2,452
1,505
6.74%
4.55%
—
817.31
Dividend per sh₩
1,590
1,493
1,376
1,368
1,500
1,536
1,648
1,626
1,775
1,902
1,334
4.86%
2.35%
—
13.29
Div yield (avg)%
17.98
15.59
12.85
13.76
12.50
14.64
12.44
10.92
9.34
7.24
19.03
10.92
12.67
61
4.69
Payout ratio%
5.28
5.65
6.63
8.43
9.37
9.15
7.39
7.78
10.58
11.34
5.74
9.15
8.10
72
10.71
Shares (diluted)M
7.698
7.441
7.396
7.640
7.977
7.038
6.742
7.206
7.694
7.272
10.52
(1.83%)
(1.41%)
36
4.27
Buyback yield%
11.09
12.30
14.54
17.06
15.49
17.58
19.70
17.96
19.90
17.25
4.73
17.96
17.15
75
0.527
D/E ratiox
1.850
1.949
2.092
2.477
2.599
2.782
3.056
3.172
3.605
4.235
1.355
3.172
2.691
70
1.853
Enterprise value₩B
21.34
23.96
26.16
24.46
22.31
20.61
20.54
21.28
23.81
23.28
26.69
0.85%
1.67%
86
13.07
LT debt₩B
15.00
15.60
17.17
18.03
19.73
22.43
20.53
19.69
19.79
22.40
32.42
2.57%
5.19%
43
Revenue
₩33.99B
3.15%
1.00×
Cost of revenue
₩23.79B
3.15%
1.00×
Operating expenses
₩4.834B
2.33%
0.92×
Goodwill & intangibles
17.20%
Spread over hurdle
(2.07%)