60.93
Revenue₩B
65.63
69.42
70.12
72.66
74.33
75.50
77.62
79.23
83.42
87.15
62.90
3.24%
3.09%
39
17.50
Revenue growth%
11.01
12.01
14.62
14.55
15.16
17.43
18.51
15.79
17.68
14.95
18.29
17.43
15.06
50
6.44
Gross margin%
15.44
14.15
13.16
11.38
12.23
11.46
12.62
13.57
15.87
18.78
2.37
13.57
13.36
24
6.57
Operating margin%
31.40
33.82
36.67
39.22
42.07
41.80
39.18
40.59
42.30
40.16
26.37
40.59
39.69
70
26.98
Net margin%
13.50
15.50
16.01
13.29
11.54
12.73
11.62
9.22
12.01
14.97
8.10
12.01
13.01
87
25.52
P/E ratio (avg)x
25.68
28.25
27.71
27.15
32.23
38.46
38.98
45.01
48.88
52.82
29.15
45.01
35.34
17
26.48
EV/EBITx
53.52
59.27
67.69
72.85
78.69
88.67
97.23
96.15
97.68
107.8
17.09
97.23
83.68
45
25.12
FCF yield (avg)%
19.39
19.27
21.97
23.65
23.29
22.32
20.35
21.23
18.64
21.41
11.02
21.23
21.32
42
27.33
FCF margin%
5.12
4.16
3.97
2.77
1.91
1.13
3.25
4.36
3.85
4.60
11.99
3.85
3.91
16
0.610
FCF / Net incomex
1.130
1.300
1.454
1.677
1.778
1.794
1.750
1.824
1.931
1.951
1.377
1.824
1.764
12
26.98
ROIC%
8.13
8.42
7.21
7.63
8.88
11.82
12.46
9.61
7.58
6.23
2.32
9.61
8.27
84
28.48
Return on equity%
10.36
11.56
12.83
15.79
18.00
17.94
15.69
16.95
15.96
13.01
21.30
15.96
15.74
13
15.81
Return on assets%
20.28
19.29
17.98
16.07
15.24
12.79
12.40
13.41
11.76
13.62
12.43
12.79
14.43
10
1,249
EPS₩
3,031
3,353
3,610
3,674
4,309
4,098
3,974
4,217
4,732
5,024
1,278
3.12%
6.84%
—
29.22
EPS growth%
0.40
0.40
0.40
0.40
1.66
0.40
0.95
0.40
0.40
0.40
19.87
0.40
0.40
46
1,845
Bookvalue per sh₩
1,993
1,822
1,987
2,085
1,921
1,680
1,829
1,723
1,595
1,574
2,432
(3.90%)
(1.81%)
—
2,118
FCF per share₩
738.08
763.36
786.46
811.79
856.59
865.47
801.32
758.04
758.48
765.63
870.26
(2.22%)
1.47%
—
958.07
Dividend per sh₩
2,242
2,362
2,668
2,644
2,958
3,037
2,781
2,780
2,787
2,855
1,532
(0.70%)
3.43%
—
2.48
Div yield (avg)%
19.59
20.66
23.34
25.56
23.91
22.35
21.96
20.49
21.11
20.61
29.60
21.11
21.53
41
12.90
Payout ratio%
9.49
11.64
13.65
14.54
15.63
17.09
16.81
19.10
20.47
19.20
21.64
19.10
16.22
10
12.87
Shares (diluted)M
13.79
13.75
15.95
14.83
14.50
15.82
16.28
15.48
16.13
17.17
12.25
3.44%
1.56%
23
26.41
Buyback yield%
32.92
30.42
31.36
29.20
31.08
28.21
28.18
25.22
25.46
28.03
21.64
28.03
28.71
10
1.202
D/E ratiox
2.085
2.192
2.032
1.877
1.931
1.860
1.809
1.703
1.898
2.104
0.115
1.860
1.914
91
99.61
Enterprise value₩B
16.11
18.57
19.09
21.47
22.46
22.59
26.03
27.77
31.58
31.08
90.34
6.71%
7.38%
81
12.11
LT debt₩B
59.72
62.01
69.01
66.45
64.17
59.11
53.92
48.07
50.84
55.66
24.86
(2.81%)
(0.14%)
33
Revenue
₩87.15B
3.09%
1.00×
Cost of revenue
₩50.98B
2.79%
0.97×
Operating expenses
₩17.42B
3.51%
1.04×
Goodwill & intangibles
16.31%
Spread over hurdle
(1.14%)