40.88
Revenue₩B
24.93
27.09
29.08
31.68
33.53
36.02
38.99
41.78
46.05
50.14
45.25
8.38%
7.84%
56
10.14
Revenue growth%
13.99
13.95
16.81
17.82
16.86
17.25
14.69
16.61
16.25
18.03
4.81
16.61
16.71
20
5.52
Gross margin%
3.52
1.54
0.86
0.40
0.40
1.61
3.65
1.57
0.40
0.40
25.12
1.57
1.20
50
27.87
Operating margin%
10.56
11.73
13.17
12.39
13.31
14.71
14.36
16.93
14.84
16.79
23.36
14.84
13.84
27
11.63
Net margin%
18.18
16.41
19.41
21.51
24.31
22.94
23.06
20.67
21.16
18.42
21.17
21.16
20.91
46
6.012
P/E ratio (avg)x
33.25
38.81
38.27
38.28
41.78
48.64
58.14
63.74
62.79
67.21
17.32
62.79
45.21
89
25.54
EV/EBITx
45.08
51.46
58.19
69.35
79.95
83.48
80.73
86.38
86.04
83.68
11.74
83.68
80.34
37
7.33
FCF yield (avg)%
28.02
28.57
28.06
29.69
26.70
27.86
25.59
23.90
21.42
19.92
8.05
23.90
27.28
38
6.88
FCF margin%
30.64
27.82
25.63
25.06
24.85
26.32
23.44
20.84
20.29
17.75
3.82
20.84
24.95
80
1.096
FCF / Net incomex
1.673
1.672
1.873
2.085
1.942
2.097
2.053
1.972
2.155
2.108
0.928
2.097
2.012
34
12.91
ROIC%
15.80
13.52
12.22
15.13
13.09
13.72
11.08
13.01
12.27
15.16
11.51
13.01
13.31
84
2.04
Return on equity%
16.31
18.00
16.36
15.98
16.34
14.70
12.97
14.74
14.03
16.46
18.09
14.70
16.14
92
5.31
Return on assets%
15.63
17.11
16.47
15.53
17.98
17.79
18.47
17.08
16.58
16.61
29.62
17.08
16.85
35
1,892
EPS₩
1,521
1,757
1,824
2,034
2,064
2,036
2,133
2,246
2,412
2,702
2,040
5.53%
6.31%
—
20.65
EPS growth%
1.41
2.42
4.07
3.85
3.31
5.42
5.29
2.64
2.02
2.42
17.97
2.64
2.98
76
1,522
Bookvalue per sh₩
1,177
1,119
1,216
1,298
1,268
1,137
1,213
1,146
1,107
1,225
2,072
(0.69%)
0.17%
—
2,182
FCF per share₩
1,342
1,269
1,273
1,391
1,523
1,426
1,556
1,757
1,669
1,599
1,765
0.98%
3.17%
—
1,544
Dividend per sh₩
1,588
1,679
1,633
1,555
1,611
1,581
1,457
1,631
1,755
1,735
2,291
1.49%
0.54%
—
6.46
Div yield (avg)%
4.22
2.92
4.42
2.51
0.51
0.87
1.93
0.40
0.40
0.40
16.26
0.40
1.40
74
22.68
Payout ratio%
31.82
30.14
27.24
28.56
26.80
25.12
27.59
28.43
27.98
26.04
12.74
27.59
27.78
72
8.142
Shares (diluted)M
9.691
10.66
10.49
10.47
11.61
12.75
12.34
11.07
10.12
10.50
8.134
(1.98%)
1.78%
92
26.25
Buyback yield%
17.72
19.98
21.01
22.11
21.66
24.33
21.92
21.66
22.28
24.91
19.90
22.28
21.79
23
1.116
D/E ratiox
0.925
0.869
0.773
0.708
0.676
0.697
0.770
0.844
0.777
0.746
0.970
0.770
0.772
61
11.13
Enterprise value₩B
60.62
69.63
70.70
74.65
80.06
88.21
89.76
92.40
104.0
120.4
29.56
8.51%
7.10%
11
31.55
LT debt₩B
29.59
27.28
24.62
23.59
21.62
23.19
21.14
21.99
22.01
23.68
6.921
1.84%
(1.87%)
8
Revenue
₩50.14B
7.84%
1.00×
Cost of revenue
₩31.57B
7.77%
0.99×
Operating expenses
₩10.21B
7.34%
0.95×
Spread over hurdle
(2.31%)