53.99
Revenue₩B
50.25
52.33
54.52
56.75
59.66
64.26
66.55
71.19
76.75
82.42
57.57
6.68%
5.47%
93
20.84
Revenue growth%
12.29
12.30
9.31
8.03
10.59
11.10
8.48
9.10
11.19
11.34
28.56
11.10
10.85
58
8.68
Gross margin%
7.77
6.67
4.89
2.34
3.85
5.02
3.05
2.15
3.05
5.87
20.14
3.05
4.37
49
22.46
Operating margin%
11.15
13.28
12.51
9.52
9.29
9.92
8.60
9.63
9.02
9.26
2.17
9.26
9.57
84
7.57
Net margin%
9.45
12.20
10.72
11.89
12.10
14.72
13.51
16.27
13.92
16.31
12.22
14.72
12.85
56
17.43
P/E ratio (avg)x
25.17
23.24
20.70
21.65
18.77
18.44
19.08
17.22
16.23
17.49
20.99
17.49
18.93
82
18.55
EV/EBITx
16.01
16.46
16.65
19.33
22.15
24.61
23.59
23.65
26.99
30.44
7.091
24.61
22.87
30
8.94
FCF yield (avg)%
21.16
22.35
21.10
20.55
22.35
23.26
24.28
23.84
21.61
22.14
24.05
23.26
22.25
39
22.94
FCF margin%
8.16
6.74
8.32
6.36
6.60
7.00
9.11
11.25
9.77
7.92
19.36
9.11
8.04
38
1.426
FCF / Net incomex
1.809
2.115
2.134
2.334
2.258
2.356
2.735
2.673
2.613
2.530
0.670
2.613
2.345
25
5.18
ROIC%
24.61
26.90
26.59
24.16
25.54
26.56
24.69
26.44
23.84
23.12
25.57
24.69
25.11
63
29.11
Return on equity%
22.17
24.69
22.02
24.48
22.43
20.08
20.95
19.12
17.86
19.27
29.02
19.27
21.49
20
23.43
Return on assets%
17.80
14.90
14.66
13.71
15.92
16.88
14.69
16.78
17.44
14.91
3.43
16.78
15.41
56
315.46
EPS₩
2,584
3,028
3,099
3,103
2,953
3,153
3,264
3,569
3,489
3,743
340.46
4.86%
3.85%
—
22.94
EPS growth%
18.46
20.15
21.48
23.22
20.89
17.95
19.16
18.26
19.24
19.19
7.39
19.16
19.22
18
1,833
Bookvalue per sh₩
2,015
2,000
2,260
2,112
1,953
2,090
2,075
1,906
1,762
1,839
1,146
(1.20%)
(1.60%)
—
1,907
FCF per share₩
568.52
611.68
613.60
658.48
719.07
751.96
882.61
1,018
1,084
1,126
557.86
9.38%
7.04%
—
1,281
Dividend per sh₩
1,384
1,244
1,181
1,034
1,063
1,007
1,059
966.83
983.40
899.35
1,380
(3.28%)
(4.20%)
—
3.40
Div yield (avg)%
16.76
14.69
14.05
14.55
16.24
17.06
15.53
13.85
11.92
13.99
15.94
13.99
14.62
34
17.96
Payout ratio%
8.09
5.78
5.21
2.72
3.42
4.34
3.98
1.17
1.21
3.03
28.84
3.03
3.70
51
17.75
Shares (diluted)M
32.45
32.33
31.21
32.99
35.95
38.82
41.74
48.25
46.72
55.09
17.32
8.91%
6.37%
19
7.40
Buyback yield%
23.45
24.51
26.10
26.78
24.39
25.81
26.93
24.41
23.26
20.99
16.52
24.41
24.46
89
1.036
D/E ratiox
0.378
0.357
0.313
0.305
0.266
0.276
0.286
0.285
0.262
0.284
1.120
0.284
0.285
76
49.07
Enterprise value₩B
32.69
29.86
32.34
33.25
35.95
31.97
28.05
25.27
25.81
24.81
15.76
(7.15%)
(2.63%)
24
36.21
LT debt₩B
64.70
73.58
73.31
74.21
82.40
95.52
106.2
114.7
121.2
119.5
12.73
7.72%
6.52%
64
Revenue
₩82.42B
5.47%
1.00×
Cost of revenue
₩49.71B
5.68%
1.02×
Operating expenses
₩20.12B
5.39%
0.99×
Cash and investments
15.33%
Spread over hurdle
23.69%