14.58
Revenue₩B
50.73
55.75
61.04
65.76
70.55
77.18
82.77
91.32
100.7
110.8
15.05
9.45%
9.29%
53
29.32
Revenue growth%
16.27
16.28
18.22
19.26
21.39
24.34
23.10
24.05
22.56
24.03
24.39
24.03
21.97
57
25.01
Gross margin%
9.63
10.39
12.61
13.03
13.12
14.81
17.17
17.30
16.80
16.90
14.73
16.90
13.97
47
5.27
Operating margin%
4.72
5.78
7.74
8.62
7.82
8.03
7.72
7.73
6.37
8.94
2.33
7.73
7.73
87
9.12
Net margin%
18.14
15.66
14.78
13.30
13.48
14.71
13.28
15.53
12.75
13.77
16.10
13.77
14.24
81
15.56
P/E ratio (avg)x
23.30
25.07
23.29
21.71
19.75
19.07
16.90
16.64
15.44
16.29
23.74
16.64
19.41
10
9.665
EV/EBITx
29.81
26.89
24.95
23.07
22.73
21.12
18.25
18.68
18.02
17.72
7.118
18.25
21.92
65
28.35
FCF yield (avg)%
31.22
32.66
30.56
30.44
30.96
29.43
29.50
31.09
34.05
35.73
25.19
31.09
31.03
21
26.80
FCF margin%
28.26
26.16
27.68
25.57
23.15
21.37
20.92
22.05
20.30
21.55
26.37
21.37
22.60
89
1.384
FCF / Net incomex
1.886
1.997
2.186
2.488
2.591
2.479
2.505
2.568
2.726
2.911
1.254
2.568
2.497
65
24.19
ROIC%
17.91
18.31
18.84
21.03
20.52
22.44
21.03
19.42
17.14
16.49
7.47
19.42
19.13
51
10.88
Return on equity%
26.98
27.51
27.41
27.15
28.18
30.07
31.11
29.80
30.27
27.97
4.96
30.07
28.08
46
3.27
Return on assets%
21.64
22.75
22.56
21.35
22.08
23.67
21.85
23.28
23.38
26.36
12.11
23.38
22.65
76
2,517
EPS₩
684.89
654.76
613.35
588.51
548.82
490.31
514.70
548.72
564.81
486.70
2,582
(2.37%)
(3.14%)
—
4.20
EPS growth%
4.96
7.84
9.32
8.39
7.54
10.44
10.13
7.94
7.23
7.93
25.91
7.94
7.93
47
695.65
Bookvalue per sh₩
672.83
651.65
745.11
710.97
735.55
705.26
762.14
838.09
818.42
942.81
1,473
5.09%
4.09%
—
1,043
FCF per share₩
3,344
3,212
2,970
2,764
2,870
3,026
3,134
2,880
3,091
3,027
802.76
1.07%
(0.20%)
—
2,659
Dividend per sh₩
1,945
1,712
1,639
1,781
1,731
1,554
1,377
1,351
1,466
1,306
794.30
(5.47%)
(3.40%)
—
23.68
Div yield (avg)%
30.27
29.40
31.63
32.63
31.58
30.49
30.97
32.62
30.93
28.16
17.73
30.93
30.95
84
12.20
Payout ratio%
8.93
11.10
8.84
8.55
5.99
8.10
8.16
6.88
9.32
7.51
25.29
8.10
8.35
72
12.97
Shares (diluted)M
22.03
21.63
24.76
27.99
31.55
37.97
45.51
47.54
46.77
47.58
13.19
8.57%
8.47%
39
13.68
Buyback yield%
13.32
15.43
13.70
11.74
11.70
12.34
12.91
15.80
16.48
18.89
15.62
15.80
13.51
23
0.499
D/E ratiox
1.159
1.198
1.090
1.188
1.088
1.091
1.016
0.891
0.945
0.976
0.282
0.976
1.089
15
75.00
Enterprise value₩B
49.45
49.59
51.41
55.25
58.43
59.13
68.25
76.70
77.91
79.10
63.62
6.25%
5.89%
66
21.22
LT debt₩B
24.18
23.40
22.36
21.19
22.01
24.41
25.92
24.24
26.64
28.78
103.1
5.51%
0.91%
56
Revenue
₩110.8B
9.29%
1.00×
Cost of revenue
₩73.23B
9.46%
1.02×
Operating expenses
₩21.30B
9.13%
0.99×
Goodwill & intangibles
15.63%
Spread over hurdle
(4.71%)