69.61
Revenue₩B
69.63
71.72
75.47
78.35
80.03
83.20
86.32
91.24
91.92
96.97
74.48
3.91%
3.63%
9
15.19
Revenue growth%
23.12
21.46
21.90
23.23
20.73
21.39
20.18
22.05
23.82
26.13
16.65
22.05
21.98
77
23.37
Gross margin%
12.32
9.86
10.55
12.70
13.08
14.47
16.90
19.31
20.66
17.94
17.32
17.94
13.77
23
23.94
Operating margin%
7.88
7.96
5.77
8.70
7.60
8.80
9.33
6.38
4.18
6.91
28.42
6.91
7.74
26
21.26
Net margin%
1.07
0.40
2.03
2.98
1.09
2.64
4.37
2.35
0.40
0.40
11.87
2.35
1.56
57
12.40
P/E ratio (avg)x
15.21
18.18
21.25
23.30
27.00
30.95
30.31
31.51
31.20
30.24
25.56
30.95
28.62
58
31.61
EV/EBITx
36.31
39.90
40.61
44.36
48.60
47.67
51.86
46.50
51.17
55.87
21.56
51.17
47.08
60
29.85
FCF yield (avg)%
14.27
15.61
13.98
15.12
16.79
15.95
18.34
19.43
19.81
21.95
13.05
19.43
16.37
19
25.98
FCF margin%
17.52
15.31
12.86
11.96
13.45
15.58
13.53
11.63
12.91
10.96
22.29
12.91
13.18
43
0.186
FCF / Net incomex
0.911
0.803
0.812
0.709
0.705
0.656
0.689
0.727
0.725
0.757
1.328
0.725
0.726
80
12.37
ROIC%
22.18
21.10
19.22
17.91
16.59
18.60
21.13
18.88
19.22
20.78
9.54
19.22
19.22
11
15.13
Return on equity%
0.40
0.40
0.40
0.40
2.47
5.02
5.09
3.03
3.43
5.06
16.38
5.02
2.75
73
15.66
Return on assets%
13.66
11.67
9.24
9.23
11.51
8.60
6.33
3.89
5.99
3.63
6.56
5.99
8.92
35
715.19
EPS₩
2,796
2,494
2,268
2,395
2,242
2,187
2,139
2,130
2,118
2,014
786.11
(2.12%)
(2.19%)
—
13.27
EPS growth%
18.59
19.02
16.58
14.34
16.60
16.63
16.88
17.53
16.92
15.04
9.40
16.88
16.75
68
2,735
Bookvalue per sh₩
3,124
3,228
3,610
3,760
3,688
4,151
3,861
4,199
4,735
5,244
2,146
7.29%
5.68%
—
2,407
FCF per share₩
2,114
2,184
2,424
2,467
2,691
2,863
2,835
3,089
2,980
3,289
806.86
4.10%
4.33%
—
1,388
Dividend per sh₩
2,452
2,667
3,173
3,700
4,285
4,380
4,586
5,237
5,586
6,598
1,256
9.02%
12.10%
—
11.29
Div yield (avg)%
24.06
22.97
24.86
23.22
23.07
22.25
21.60
19.15
16.16
13.66
26.76
19.15
22.61
87
14.51
Payout ratio%
35.38
34.17
33.33
31.18
32.53
31.53
32.91
31.47
32.48
33.21
28.71
32.48
32.72
59
12.69
Shares (diluted)M
17.55
17.06
17.33
20.58
22.55
24.17
26.89
26.31
27.50
29.59
12.57
5.58%
5.12%
26
21.13
Buyback yield%
26.86
24.61
23.47
21.09
20.52
18.08
17.93
20.48
18.13
18.76
6.60
18.13
20.50
5
0.624
D/E ratiox
2.064
2.136
2.178
2.424
2.807
2.838
3.128
3.116
3.450
3.969
1.035
3.128
2.822
44
73.64
Enterprise value₩B
74.33
68.91
65.71
68.19
74.76
70.83
67.34
73.16
76.76
76.99
31.78
0.59%
1.07%
93
7.762
LT debt₩B
63.15
55.39
54.77
58.35
51.79
54.50
48.18
51.98
45.91
48.91
23.39
(1.14%)
(3.09%)
55
Revenue
₩96.97B
3.63%
1.00×
Cost of revenue
₩56.91B
3.63%
1.00×
Operating expenses
₩14.77B
2.72%
0.92×
Goodwill & intangibles
17.77%
Spread over hurdle
77.00%