7.662
Revenue₩B
6.178
6.474
6.572
6.773
7.057
7.290
7.475
7.659
7.957
8.141
7.896
2.90%
3.35%
52
29.03
Revenue growth%
2.12
0.40
0.40
0.80
3.67
6.03
6.93
4.98
2.80
3.25
21.98
4.98
3.02
93
12.64
Gross margin%
5.21
6.14
6.66
8.78
8.63
11.17
10.33
11.08
8.35
6.10
24.01
10.33
8.49
82
24.79
Operating margin%
20.19
19.27
21.81
21.63
24.46
26.94
26.01
24.63
24.86
24.04
4.28
24.86
24.25
54
4.29
Net margin%
1.01
2.86
2.68
1.64
3.30
3.98
3.63
0.69
0.40
0.40
17.27
0.69
2.16
84
36.59
P/E ratio (avg)x
43.91
43.02
42.98
43.94
47.09
48.25
50.09
48.73
48.48
51.50
34.28
48.73
47.67
80
19.23
EV/EBITx
6.816
6.637
7.416
7.368
6.621
6.805
6.343
6.299
6.863
6.866
9.528
6.805
6.810
68
11.12
FCF yield (avg)%
15.67
12.86
11.84
13.37
13.30
12.98
10.78
10.29
7.82
9.66
23.20
10.29
12.35
81
16.42
FCF margin%
0.40
0.40
0.43
0.40
3.28
4.28
4.79
7.31
8.19
7.13
7.49
7.13
3.78
31
0.383
FCF / Net incomex
0.380
0.362
0.389
0.389
0.380
0.333
0.358
0.316
0.300
0.316
0.748
0.316
0.360
36
12.90
ROIC%
27.59
24.91
26.32
24.81
23.19
24.45
27.30
26.09
28.46
28.92
14.98
27.30
26.20
43
23.88
Return on equity%
3.77
4.14
6.34
6.04
3.75
3.77
2.29
3.39
1.91
3.82
17.96
3.39
3.77
21
14.01
Return on assets%
0.40
0.40
0.40
3.23
3.60
1.83
0.40
0.40
3.26
3.19
27.14
1.83
1.11
89
25.82
EPS₩
27.62
27.56
26.65
29.03
29.88
29.78
32.44
35.18
32.76
34.32
26.95
2.81%
1.06%
—
17.23
EPS growth%
27.70
27.67
29.01
31.01
33.31
33.67
35.63
35.54
36.64
33.70
15.50
35.54
33.49
88
47.04
Bookvalue per sh₩
51.46
51.74
51.42
49.99
53.09
52.78
46.90
42.89
47.78
49.12
82.10
(1.55%)
0.06%
—
28.14
FCF per share₩
15.89
15.11
13.29
14.51
12.69
11.48
12.19
10.53
9.40
9.52
17.95
(5.58%)
(5.36%)
—
35.49
Dividend per sh₩
17.08
16.10
14.82
15.56
14.25
14.05
14.63
13.40
11.65
12.02
34.50
(3.35%)
(4.83%)
—
27.45
Div yield (avg)%
12.56
10.48
12.28
9.84
9.78
7.81
5.31
7.72
6.60
5.60
20.23
6.60
8.80
13
13.93
Payout ratio%
17.17
16.36
17.44
18.26
20.06
17.26
19.88
20.02
18.09
18.32
28.37
18.32
18.18
14
40.64
Shares (diluted)M
56.23
52.14
54.51
61.73
60.35
64.05
63.73
58.35
59.78
67.61
40.75
2.30%
2.54%
77
25.28
Buyback yield%
23.07
22.25
20.41
19.06
21.64
19.99
22.87
25.46
26.41
26.71
15.63
25.46
22.56
83
0.198
D/E ratiox
1.062
1.030
0.909
0.814
0.885
0.829
0.825
0.908
0.925
0.861
1.268
0.861
0.896
93
4.134
Enterprise value₩B
6.948
6.658
5.686
5.093
4.787
5.118
4.565
4.677
4.553
4.052
1.258
(3.28%)
(5.41%)
56
2.391
LT debt₩B
5.344
5.167
4.441
4.584
4.820
4.539
4.718
4.187
4.032
3.522
4.812
(6.08%)
(4.15%)
83
Revenue
₩8.141B
3.35%
1.00×
Cost of revenue
₩5.075B
3.00%
0.97×
Operating expenses
₩1.449B
4.30%
1.10×
Spread over hurdle
55.56%