34.14
Revenue₩B
23.63
25.54
27.25
29.84
32.26
35.30
37.44
40.39
42.81
46.17
36.59
7.44%
7.56%
68
13.22
Revenue growth%
0.65
0.50
0.40
0.40
0.40
0.40
3.31
0.40
1.89
4.60
28.25
1.89
0.45
18
3.42
Gross margin%
5.53
2.61
4.50
5.91
8.27
7.65
5.77
6.90
7.58
9.71
25.86
7.58
6.40
14
19.08
Operating margin%
9.87
11.68
10.60
7.74
5.59
6.84
8.97
8.22
6.34
7.27
24.39
7.27
7.98
23
21.23
Net margin%
12.15
12.69
12.81
14.60
16.85
17.66
16.44
15.90
15.38
16.55
13.40
16.44
15.64
32
26.49
P/E ratio (avg)x
18.93
16.71
18.07
18.98
18.02
18.51
17.41
18.32
19.95
17.15
22.76
18.32
18.19
93
16.06
EV/EBITx
6.662
6.922
7.097
7.488
7.513
7.421
6.468
6.996
6.817
6.330
33.78
6.817
6.959
23
16.59
FCF yield (avg)%
19.71
17.96
20.89
19.70
17.51
15.86
14.42
16.60
18.35
15.66
3.77
15.86
17.74
84
10.11
FCF margin%
27.87
27.09
27.55
26.37
27.89
26.61
26.71
26.91
24.13
24.84
13.97
26.61
26.81
28
0.692
FCF / Net incomex
2.193
2.575
2.998
3.601
3.855
4.203
4.201
5.013
5.543
6.022
1.024
5.013
4.028
67
20.37
ROIC%
1.06
0.40
0.40
0.40
1.67
3.91
4.48
4.68
2.37
1.72
3.03
3.91
1.70
10
9.08
Return on equity%
8.72
10.52
8.49
10.01
9.16
11.61
10.36
12.09
11.00
8.36
10.75
11.00
10.18
61
5.41
Return on assets%
25.53
24.52
27.33
27.00
29.77
30.29
28.39
29.58
30.63
28.10
9.78
29.58
28.24
87
1,151
EPS₩
587.79
664.75
768.66
759.65
751.49
812.06
877.54
883.03
991.02
1,125
1,194
8.40%
5.98%
—
21.99
EPS growth%
15.02
14.07
12.36
15.26
14.86
14.28
16.86
17.42
15.09
13.33
21.43
15.09
14.94
72
1,002
Bookvalue per sh₩
1,695
1,770
1,873
1,960
1,935
1,888
1,783
1,619
1,821
1,847
342.15
(0.93%)
1.43%
—
500.42
FCF per share₩
661.48
613.12
674.76
647.10
746.36
853.65
877.91
869.20
815.60
835.42
391.17
2.28%
3.37%
—
655.00
Dividend per sh₩
1,350
1,331
1,295
1,337
1,433
1,664
1,969
1,992
2,027
2,011
897.18
7.01%
3.63%
—
17.62
Div yield (avg)%
17.09
14.93
12.60
10.08
7.08
9.91
7.37
8.03
8.90
11.18
21.70
8.90
10.00
84
25.84
Payout ratio%
11.55
13.71
12.19
14.90
13.34
12.94
9.98
8.21
10.01
9.88
10.98
9.98
11.87
26
17.81
Shares (diluted)M
18.26
16.01
14.14
12.67
11.22
10.05
10.71
10.07
9.934
10.67
17.48
(1.01%)
(4.68%)
81
8.05
Buyback yield%
13.02
15.56
16.57
17.54
15.82
15.05
12.58
10.32
8.30
7.39
5.61
10.32
14.04
55
0.539
D/E ratiox
0.735
0.753
0.879
1.007
1.153
1.307
1.533
1.634
1.777
1.961
0.739
1.634
1.230
57
4.981
Enterprise value₩B
14.61
15.79
14.10
13.35
13.60
13.65
12.59
11.52
11.59
10.93
16.52
(4.29%)
(2.78%)
80
38.78
LT debt₩B
57.33
62.47
72.30
74.08
79.63
80.40
80.95
75.30
87.42
88.48
15.61
2.13%
6.02%
61
Revenue
₩46.17B
7.56%
1.00×
Cost of revenue
₩19.60B
7.45%
0.99×
Operating expenses
₩10.34B
7.49%
0.99×
Goodwill & intangibles
21.09%
Cash and investments
19.41%
Property and equipment
17.24%
Spread over hurdle
24.20%