24.52
Revenue₩B
45.65
48.21
51.62
55.14
57.37
60.01
65.05
68.66
72.35
77.90
26.50
6.31%
6.35%
24
17.65
Revenue growth%
15.23
17.25
18.19
17.34
19.92
21.32
20.20
20.53
22.52
21.38
6.68
21.32
20.06
35
13.57
Gross margin%
25.10
22.75
25.43
22.89
21.13
19.72
21.03
21.44
19.40
21.44
29.87
21.03
21.44
84
27.35
Operating margin%
9.53
9.12
11.00
12.52
14.19
13.94
15.46
14.46
13.47
11.21
26.81
13.94
13.00
47
23.79
Net margin%
9.51
6.93
9.87
11.07
11.93
12.40
14.91
14.71
12.61
14.63
5.57
14.63
12.17
76
31.52
P/E ratio (avg)x
55.79
61.55
65.37
69.99
77.81
92.62
91.13
92.08
98.55
105.1
31.84
92.62
84.47
54
13.14
EV/EBITx
11.49
10.70
11.71
11.48
11.69
11.77
12.61
11.70
12.28
13.59
25.46
12.28
11.70
31
20.65
FCF yield (avg)%
24.86
23.07
21.98
24.16
24.85
24.63
23.09
20.26
19.68
18.49
21.31
20.26
23.08
33
17.55
FCF margin%
5.21
7.41
6.10
8.31
7.86
10.50
10.13
10.49
9.37
11.59
26.11
10.49
8.84
28
0.704
FCF / Net incomex
1.162
1.149
1.194
1.197
1.238
1.342
1.457
1.323
1.312
1.165
0.250
1.323
1.218
29
18.47
ROIC%
25.64
28.57
29.67
31.87
34.41
36.53
35.79
36.09
38.54
35.85
17.05
36.09
35.10
84
23.29
Return on equity%
23.33
23.81
24.00
24.44
27.18
27.75
26.01
26.47
24.93
24.31
3.28
26.01
24.69
38
8.69
Return on assets%
0.40
0.40
0.68
0.49
0.40
3.25
1.22
0.40
0.40
1.39
23.64
1.22
0.45
43
1,834
EPS₩
2,055
2,037
2,020
2,072
2,084
1,902
1,834
1,775
1,911
1,894
1,996
(1.90%)
(1.78%)
—
14.17
EPS growth%
24.00
23.34
22.00
22.49
21.31
23.96
21.46
20.01
18.04
16.84
3.53
20.01
21.73
30
1,602
Bookvalue per sh₩
2,718
2,294
2,397
2,220
1,909
1,691
1,440
1,506
1,381
1,445
2,452
(5.42%)
(5.79%)
—
3,466
FCF per share₩
1,802
1,809
1,850
1,645
1,650
1,558
1,561
1,705
1,466
1,290
2,050
(4.81%)
(3.41%)
—
1,006
Dividend per sh₩
4,842
4,643
5,214
5,795
6,184
5,827
5,511
5,810
6,806
6,665
2,063
1.51%
3.01%
—
19.60
Div yield (avg)%
4.96
2.10
2.38
0.97
0.40
1.97
1.49
1.69
3.00
5.70
11.08
1.97
2.04
75
22.73
Payout ratio%
15.05
16.04
18.88
19.28
20.93
19.06
20.38
19.29
20.10
19.40
19.08
19.40
19.29
61
19.50
Shares (diluted)M
22.76
20.79
20.10
21.12
19.76
20.72
22.08
25.28
24.56
25.93
20.08
5.59%
1.16%
6
26.57
Buyback yield%
0.40
1.72
0.40
0.56
2.01
1.74
0.40
2.51
5.07
3.16
20.23
2.51
1.73
58
0.588
D/E ratiox
1.869
1.785
1.776
1.693
1.765
1.579
1.567
1.520
1.537
1.606
1.337
1.567
1.650
79
65.39
Enterprise value₩B
36.60
34.16
32.43
32.91
35.85
31.93
34.09
32.03
28.97
31.11
28.00
(2.80%)
(2.72%)
47
69.81
LT debt₩B
81.66
90.39
84.48
88.93
82.82
82.71
85.97
84.62
94.49
88.85
56.05
1.41%
1.53%
32
Revenue
₩77.90B
6.35%
1.00×
Cost of revenue
₩54.53B
6.35%
1.00×
Operating expenses
₩15.61B
6.49%
1.01×
Goodwill & intangibles
15.32%
Spread over hurdle
(5.48%)