34.82
Revenue₩B
27.58
29.02
30.79
32.09
34.17
35.39
36.93
37.99
39.72
41.41
38.75
3.92%
4.81%
87
10.22
Revenue growth%
13.24
12.56
11.39
9.69
9.63
9.83
10.36
7.72
8.60
8.08
21.38
8.60
9.76
68
12.02
Gross margin%
4.46
6.44
5.96
5.40
5.12
2.26
2.72
5.15
6.87
9.69
10.71
5.15
5.28
65
8.23
Operating margin%
21.78
20.36
20.44
22.77
24.40
23.02
25.20
27.69
27.32
26.25
20.93
26.25
23.71
94
27.08
Net margin%
27.51
25.80
27.60
24.87
27.83
26.00
26.65
29.05
27.35
27.68
14.25
27.35
27.43
26
19.00
P/E ratio (avg)x
16.49
16.15
18.36
17.21
16.05
17.14
16.32
14.92
14.40
13.40
9.174
14.92
16.23
73
8.818
EV/EBITx
27.12
28.29
28.74
31.83
31.16
30.83
32.80
31.04
34.54
36.76
19.25
32.80
31.10
5
9.07
FCF yield (avg)%
8.88
7.01
6.02
5.23
3.51
0.75
3.58
1.67
1.10
2.43
5.11
1.67
3.55
46
13.52
FCF margin%
24.82
27.75
25.52
25.62
25.92
25.48
24.99
23.51
22.01
24.77
23.52
24.77
25.24
33
0.645
FCF / Net incomex
0.849
0.785
0.840
0.801
0.817
0.714
0.762
0.782
0.732
0.733
1.071
0.733
0.784
45
13.14
ROIC%
13.25
14.18
11.52
12.53
14.82
16.86
14.17
14.18
16.12
18.85
23.44
16.12
14.18
44
18.69
Return on equity%
18.84
17.37
19.85
22.35
19.96
19.25
18.58
20.14
21.34
23.68
7.20
20.14
19.90
17
6.11
Return on assets%
7.48
7.75
9.16
8.30
10.16
12.45
9.83
7.94
8.18
5.67
13.50
8.18
8.24
58
1,307
EPS₩
8,515
8,647
8,665
9,936
11,019
12,977
14,832
14,505
14,190
15,296
1,439
6.78%
6.58%
—
18.28
EPS growth%
9.15
11.96
13.27
11.91
13.56
14.62
13.67
10.72
10.96
7.97
17.70
10.96
11.93
75
3,868
Bookvalue per sh₩
4,843
5,146
5,636
6,085
6,443
7,453
8,440
8,336
8,729
9,456
1,142
7.98%
6.50%
—
2,466
FCF per share₩
3,466
3,814
3,829
3,564
3,985
4,187
3,969
3,721
3,858
3,797
2,311
(0.96%)
0.58%
—
5,946
Dividend per sh₩
2,299
2,449
2,270
2,325
2,348
2,373
2,146
2,078
1,869
1,937
7,194
(3.77%)
(2.02%)
—
6.17
Div yield (avg)%
22.27
24.62
25.70
23.34
24.81
23.31
22.01
24.62
26.10
24.44
9.86
24.44
24.53
72
11.39
Payout ratio%
19.53
22.10
20.17
19.08
21.68
24.11
25.57
27.81
25.88
26.92
10.56
25.88
23.11
52
7.196
Shares (diluted)M
7.055
6.709
7.162
7.051
7.238
7.164
6.543
6.007
5.833
5.563
7.312
(5.13%)
(1.23%)
92
2.33
Buyback yield%
7.25
5.47
6.24
5.45
5.04
7.89
8.99
10.72
10.88
13.06
19.75
10.72
7.57
35
0.294
D/E ratiox
1.464
1.475
1.659
1.674
2.022
2.228
2.509
2.871
3.430
3.992
1.079
2.871
2.125
83
27.91
Enterprise value₩B
30.03
29.99
30.58
32.28
33.42
33.30
31.09
33.70
31.50
31.52
35.12
(1.16%)
1.62%
52
29.34
LT debt₩B
17.26
18.06
17.78
18.49
19.95
20.63
21.43
23.71
24.00
23.65
17.70
3.47%
2.32%
82
Revenue
₩41.41B
4.81%
1.00×
Cost of revenue
₩22.21B
4.30%
0.95×
Operating expenses
₩6.499B
6.00%
1.12×
Goodwill & intangibles
16.14%
Spread over hurdle
25.60%