34.40
Revenue₩B
39.61
42.80
46.34
49.63
53.66
57.66
61.03
66.90
70.93
77.04
35.22
7.50%
7.49%
26
2.25
Revenue growth%
20.14
18.95
18.67
20.84
20.52
21.81
19.43
16.91
16.65
18.47
27.91
18.47
19.19
36
20.21
Gross margin%
23.70
25.29
25.42
25.35
26.31
27.10
25.61
24.60
23.36
23.37
25.82
24.60
25.32
79
5.47
Operating margin%
19.50
19.46
21.45
18.80
21.40
19.68
20.06
19.78
19.00
16.96
23.16
19.68
19.59
65
16.31
Net margin%
22.29
19.49
16.65
19.34
16.71
15.92
16.49
16.00
17.84
20.58
14.77
16.49
17.27
49
28.42
P/E ratio (avg)x
51.71
50.29
52.13
55.98
62.02
73.49
72.02
71.53
71.53
70.69
9.130
71.53
66.35
71
34.29
EV/EBITx
24.14
28.05
29.38
30.27
34.43
38.07
42.76
46.21
50.55
55.76
22.84
46.21
36.25
80
18.80
FCF yield (avg)%
13.36
13.09
14.16
15.37
16.85
17.38
18.57
16.04
17.05
17.36
29.70
17.36
16.44
42
27.88
FCF margin%
30.86
30.01
29.48
27.77
28.13
28.90
31.25
29.58
30.12
30.69
17.93
30.12
29.79
73
0.872
FCF / Net incomex
0.897
0.891
0.814
0.791
0.845
0.764
0.670
0.595
0.526
0.574
1.428
0.595
0.778
8
17.71
ROIC%
21.98
23.01
24.98
26.77
29.31
31.36
33.30
35.60
38.21
35.50
17.78
35.50
30.33
28
9.80
Return on equity%
15.88
17.88
14.91
14.70
15.18
13.68
11.31
11.74
9.05
11.02
28.79
11.31
14.19
53
20.77
Return on assets%
2.34
2.69
5.45
3.70
6.20
7.82
10.34
9.29
10.46
11.51
11.42
10.34
7.01
74
3,087
EPS₩
2,178
2,357
2,476
2,492
2,494
2,718
3,050
3,435
4,055
4,076
3,280
10.33%
7.21%
—
9.88
EPS growth%
28.57
27.71
26.00
26.76
28.09
28.79
29.78
30.26
31.05
30.19
15.35
30.19
28.68
73
1,257
Bookvalue per sh₩
1,704
1,625
1,522
1,391
1,323
1,410
1,227
1,236
1,067
915.45
2,419
(7.10%)
(6.32%)
—
1,396
FCF per share₩
2,894
2,954
3,075
3,379
3,647
4,298
4,290
4,925
5,679
5,453
2,408
8.38%
7.43%
—
941.87
Dividend per sh₩
3,232
2,990
3,143
3,357
3,248
3,349
3,028
2,740
2,871
2,921
493.39
(2.10%)
(0.71%)
—
5.64
Div yield (avg)%
16.96
14.48
11.60
12.36
11.93
9.37
12.20
14.79
12.37
9.55
28.40
12.20
12.28
50
21.03
Payout ratio%
7.45
6.81
5.57
5.81
8.58
7.71
5.08
3.70
6.20
8.79
11.96
6.20
6.50
11
9.635
Shares (diluted)M
14.45
16.69
18.38
20.96
24.22
22.62
22.29
25.01
24.32
24.50
10.02
0.23%
6.11%
21
20.44
Buyback yield%
16.88
14.81
12.18
12.56
14.72
16.76
15.58
17.55
16.18
15.70
24.11
16.18
15.64
77
0.220
D/E ratiox
1.938
2.232
2.154
2.033
2.173
2.331
2.239
2.467
2.694
2.973
0.104
2.467
2.235
52
56.34
Enterprise value₩B
46.99
51.87
49.91
48.40
42.98
44.12
43.33
41.39
39.54
38.72
43.26
(2.07%)
(0.86%)
12
58.24
LT debt₩B
60.59
59.41
59.24
63.31
57.77
62.88
63.22
66.10
66.34
75.30
43.21
5.44%
2.16%
41
Revenue
₩77.04B
7.49%
1.00×
Cost of revenue
₩49.44B
7.78%
1.03×
Operating expenses
₩11.49B
6.57%
0.92×
Spread over hurdle
(1.00%)