54.46
Revenue₩B
80.90
87.85
94.70
99.65
103.6
109.8
118.5
127.5
136.1
145.6
58.87
7.03%
6.84%
47
27.05
Revenue growth%
12.46
10.29
7.92
10.85
11.66
13.08
13.19
10.80
8.74
7.57
26.05
10.80
10.83
72
2.51
Gross margin%
15.62
16.61
18.88
18.12
17.38
17.29
16.03
15.78
18.12
17.86
15.80
17.29
17.33
63
5.85
Operating margin%
21.90
24.80
24.86
22.86
22.41
24.59
25.26
27.13
25.12
23.61
25.04
25.12
24.70
93
22.10
Net margin%
22.11
21.52
20.28
20.73
22.33
23.91
22.83
24.11
23.35
22.86
25.52
23.35
22.58
16
17.75
P/E ratio (avg)x
9.279
9.482
9.327
9.264
10.69
10.62
10.38
10.26
12.26
14.58
24.53
10.62
10.32
49
22.21
EV/EBITx
20.38
22.21
24.19
22.94
19.95
21.39
19.15
19.88
19.55
20.32
36.81
19.88
20.35
68
2.94
FCF yield (avg)%
15.01
16.15
14.07
15.86
16.80
17.02
16.63
16.10
15.20
17.45
4.51
16.63
16.12
74
6.46
FCF margin%
19.87
20.14
19.52
21.89
22.91
21.44
20.46
19.79
21.97
19.25
6.64
20.46
20.30
7
1.047
FCF / Net incomex
0.418
0.438
0.481
0.512
0.502
0.519
0.543
0.544
0.508
0.592
0.711
0.543
0.510
59
7.02
ROIC%
1.78
0.48
0.40
0.40
2.34
3.38
4.31
7.16
6.97
4.66
7.75
4.66
2.86
70
17.79
Return on equity%
29.87
28.62
31.59
33.84
32.14
33.76
36.72
35.75
37.10
34.93
29.25
35.75
33.80
76
19.09
Return on assets%
15.19
13.00
14.81
17.60
15.19
14.51
12.38
9.69
9.36
8.85
13.13
9.69
13.75
14
576.86
EPS₩
1,449
1,520
1,363
1,294
1,433
1,558
1,535
1,343
1,398
1,324
600.83
(1.57%)
(2.02%)
—
3.21
EPS growth%
3.58
5.63
7.15
7.38
7.85
10.33
11.09
12.40
11.44
9.66
20.45
11.09
8.76
84
1,538
Bookvalue per sh₩
1,231
1,316
1,444
1,592
1,864
2,060
2,322
2,332
2,592
2,605
615.66
6.92%
7.96%
—
345.78
FCF per share₩
985.08
986.78
1,079
1,122
1,222
1,194
1,210
1,234
1,079
1,185
791.20
(0.62%)
1.81%
—
1,524
Dividend per sh₩
1,092
1,094
1,046
1,067
1,085
995.35
962.38
974.44
1,003
953.55
1,211
(2.56%)
(1.14%)
—
24.89
Div yield (avg)%
14.90
15.44
14.50
14.19
13.45
13.04
14.09
14.95
16.87
15.91
27.20
14.95
14.70
6
8.30
Payout ratio%
24.43
26.98
29.51
31.68
33.56
34.12
37.04
38.65
40.19
41.75
20.28
38.65
33.84
36
44.39
Shares (diluted)M
45.31
42.45
44.17
42.12
42.60
45.04
44.60
43.14
39.81
44.59
42.29
0.92%
0.26%
79
11.61
Buyback yield%
10.49
8.82
10.94
12.78
13.40
15.48
15.13
13.18
11.56
12.31
12.28
13.18
12.54
83
1.072
D/E ratiox
1.419
1.578
1.578
1.573
1.428
1.314
1.412
1.494
1.371
1.266
1.330
1.371
1.423
47
35.70
Enterprise value₩B
17.38
17.46
17.46
16.34
17.51
19.76
19.08
19.15
18.79
17.22
111.5
(0.33%)
(0.37%)
50
100.8
LT debt₩B
118.8
134.0
133.4
139.8
145.8
158.0
152.4
176.3
175.9
168.7
48.27
2.95%
3.17%
41
Revenue
₩145.6B
6.84%
1.00×
Cost of revenue
₩84.13B
7.15%
1.03×
Operating expenses
₩19.18B
6.10%
0.93×
Cash and investments
15.28%
Spread over hurdle
15.16%