40.44
Revenue₩B
22.58
24.50
26.04
27.86
30.42
32.47
35.05
37.99
40.98
45.39
44.27
8.33%
7.85%
85
28.62
Revenue growth%
20.74
20.15
21.25
24.21
22.89
20.78
21.24
23.83
25.73
28.43
11.88
23.83
22.07
24
19.89
Gross margin%
22.26
23.10
20.83
22.82
20.23
23.15
24.84
27.12
27.34
26.85
27.26
26.85
23.12
54
12.78
Operating margin%
24.12
23.01
20.33
17.42
16.53
15.43
17.63
20.04
19.42
19.10
18.59
19.10
19.26
53
29.70
Net margin%
2.45
2.74
3.87
4.42
6.62
8.39
7.18
5.52
4.43
3.50
16.91
5.52
4.42
18
24.55
P/E ratio (avg)x
23.26
25.25
23.67
22.87
24.69
23.20
26.87
25.78
30.11
29.60
24.72
26.87
24.97
52
6.174
EV/EBITx
13.75
15.26
16.42
16.22
16.09
16.39
17.08
17.14
19.01
18.39
30.57
17.14
16.41
20
28.44
FCF yield (avg)%
23.57
22.36
19.99
20.45
20.60
18.02
17.65
17.62
17.82
15.76
5.44
17.65
19.01
14
21.99
FCF margin%
35.61
34.62
36.22
39.15
39.20
39.12
37.53
36.34
37.61
36.16
22.45
37.53
36.93
49
0.225
FCF / Net incomex
0.982
1.145
1.143
1.303
1.393
1.413
1.394
1.472
1.507
1.532
1.563
1.472
1.394
14
21.19
ROIC%
23.68
24.13
24.53
25.42
28.41
30.26
30.81
30.69
28.33
28.54
25.17
30.26
28.37
82
27.77
Return on equity%
7.35
5.79
5.07
5.85
3.29
5.32
2.40
2.71
4.03
2.44
11.20
2.71
4.55
31
6.56
Return on assets%
11.24
9.17
11.03
9.69
8.35
10.99
11.38
8.90
7.21
7.47
11.53
8.90
9.43
56
536.18
EPS₩
2,056
1,937
1,660
1,466
1,260
1,295
1,249
1,151
1,161
1,176
552.61
(1.37%)
(6.23%)
—
17.34
EPS growth%
16.61
18.89
16.63
15.81
16.44
19.04
16.04
15.54
14.59
13.01
21.76
15.54
16.24
82
1,879
Bookvalue per sh₩
1,119
1,066
971.54
978.71
880.03
885.23
765.47
706.01
730.78
748.56
1,266
(3.18%)
(4.52%)
—
1,843
FCF per share₩
2,047
1,879
1,860
1,920
1,848
1,771
1,700
1,670
1,717
1,581
879.70
(3.07%)
(2.37%)
—
393.50
Dividend per sh₩
1,703
1,623
1,671
1,496
1,667
1,722
1,577
1,444
1,569
1,562
423.74
(1.30%)
(0.90%)
—
4.43
Div yield (avg)%
8.08
5.74
4.47
5.98
5.25
2.93
5.86
7.56
8.97
9.82
29.42
7.56
5.92
89
7.17
Payout ratio%
24.01
25.07
23.95
23.93
25.89
23.37
23.67
22.56
20.62
21.70
16.28
22.56
23.80
63
15.97
Shares (diluted)M
21.03
23.25
23.64
25.51
24.76
26.07
25.95
28.74
32.98
34.90
16.16
7.11%
5.91%
66
28.93
Buyback yield%
6.52
6.73
4.94
7.64
9.58
7.23
7.77
9.27
8.02
10.41
6.71
8.02
7.71
91
0.127
D/E ratiox
2.102
2.075
1.983
2.203
2.363
2.347
2.482
2.507
2.449
2.631
1.339
2.482
2.355
58
4.091
Enterprise value₩B
27.90
27.83
26.18
26.91
27.42
31.67
32.38
31.53
32.97
38.54
45.48
7.04%
3.10%
48
39.72
LT debt₩B
21.95
22.83
21.47
19.50
17.31
17.52
18.81
20.93
18.46
16.82
13.31
(0.57%)
(3.47%)
26
Revenue
₩45.39B
7.85%
1.00×
Cost of revenue
₩30.35B
8.02%
1.02×
Operating expenses
₩8.104B
7.37%
0.96×
Cash and investments
13.23%
Spread over hurdle
(1.04%)