23.65
Revenue₩B
63.32
68.76
73.32
77.21
83.72
88.53
92.77
97.51
103.7
110.2
26.37
5.65%
6.21%
92
17.64
Revenue growth%
11.41
13.70
15.94
17.21
16.89
14.15
13.46
13.75
15.66
16.57
22.28
14.15
14.90
20
9.27
Gross margin%
20.35
22.10
20.84
20.18
18.30
20.97
20.66
18.69
18.11
19.49
21.83
19.49
20.26
52
4.79
Operating margin%
35.78
36.69
33.94
33.90
35.70
36.74
39.61
42.35
41.37
42.27
24.77
41.37
36.71
36
9.36
Net margin%
0.40
0.40
0.40
2.62
1.69
1.76
0.40
0.40
0.40
1.34
16.08
0.40
0.40
70
20.88
P/E ratio (avg)x
30.94
34.76
41.37
46.19
45.14
46.98
54.25
57.29
57.05
65.50
30.07
57.05
46.58
69
23.25
EV/EBITx
32.34
36.68
36.89
40.85
41.77
48.16
46.08
47.96
46.50
51.66
29.86
47.96
43.92
27
16.32
FCF yield (avg)%
5.80
7.34
9.94
8.60
8.60
10.30
7.47
5.54
3.20
1.23
10.80
5.54
7.40
54
14.07
FCF margin%
5.60
6.66
4.00
1.52
2.57
0.40
2.18
2.20
3.01
2.34
27.92
2.20
2.46
27
0.302
FCF / Net incomex
1.245
1.301
1.274
1.269
1.223
1.168
1.339
1.513
1.533
1.515
1.671
1.513
1.288
95
15.50
ROIC%
17.37
17.14
20.01
19.00
21.05
23.80
22.62
22.12
19.61
16.65
10.91
22.12
19.81
23
7.92
Return on equity%
14.43
15.14
15.39
14.46
16.13
15.35
13.27
15.18
12.22
12.23
8.59
13.27
14.80
38
19.45
Return on assets%
11.03
10.28
8.46
5.88
4.62
6.51
8.54
8.87
8.20
8.54
10.01
8.54
8.50
46
3,931
EPS₩
4,961
5,237
4,963
4,701
5,113
5,832
6,201
6,272
6,529
6,539
4,103
5.04%
3.72%
—
7.59
EPS growth%
6.59
4.69
2.72
4.45
1.59
0.40
0.40
2.42
1.33
4.17
5.78
1.33
2.57
60
3,196
Bookvalue per sh₩
4,228
4,127
3,507
3,379
3,120
3,380
3,143
2,851
2,457
2,252
5,191
(6.31%)
(6.02%)
—
2,391
FCF per share₩
10,151
12,338
14,393
14,399
16,188
19,370
22,527
23,657
24,450
29,148
1,925
12.48%
11.78%
—
5,111
Dividend per sh₩
8,910
8,870
10,374
12,363
13,950
15,039
14,777
17,064
20,277
19,601
5,182
7.04%
10.09%
—
8.13
Div yield (avg)%
30.58
33.22
35.88
37.21
38.44
38.14
35.49
32.85
30.58
32.45
28.34
32.85
34.35
25
6.77
Payout ratio%
10.30
12.88
11.01
12.07
14.32
12.98
10.30
9.54
9.89
12.46
25.86
10.30
11.54
76
12.68
Shares (diluted)M
8.568
8.005
8.502
7.499
7.826
8.483
8.325
8.425
7.289
6.877
12.05
(2.55%)
(3.11%)
48
8.65
Buyback yield%
29.58
31.45
33.69
32.05
31.54
31.01
30.90
28.15
30.84
27.90
24.78
30.84
30.95
61
1.104
D/E ratiox
0.681
0.698
0.668
0.602
0.571
0.628
0.701
0.665
0.625
0.604
0.621
0.628
0.646
48
79.20
Enterprise value₩B
169.7
199.0
216.2
244.0
243.5
253.2
279.1
304.7
363.7
373.4
77.08
8.93%
9.46%
88
29.42
LT debt₩B
102.2
90.64
84.82
74.83
67.60
73.16
75.83
72.07
69.75
72.67
81.58
1.46%
(3.07%)
67
Revenue
₩110.2B
6.21%
1.00×
Cost of revenue
₩53.14B
6.77%
1.05×
Operating expenses
₩19.55B
5.35%
0.92×
Cash and investments
20.85%
Spread over hurdle
36.65%