5.497
Revenue₩B
25.98
28.46
30.30
32.48
35.70
37.61
40.30
43.97
47.97
50.76
6.049
7.29%
7.69%
50
23.17
Revenue growth%
9.36
10.17
10.40
7.96
7.85
6.45
7.92
10.51
11.91
10.09
12.01
10.09
9.73
13
11.48
Gross margin%
26.55
25.55
23.35
20.95
21.62
23.40
22.23
19.49
21.10
19.39
21.73
21.10
21.93
40
23.04
Operating margin%
29.13
29.28
28.84
31.26
31.70
29.26
26.85
25.85
24.37
26.74
2.20
26.74
28.98
93
20.81
Net margin%
13.90
12.81
11.23
8.24
9.60
9.66
11.94
9.50
9.46
6.82
21.47
9.50
9.63
95
37.99
P/E ratio (avg)x
44.91
44.96
45.62
46.00
46.78
51.37
45.53
49.83
46.74
44.71
30.39
46.74
45.81
38
17.07
EV/EBITx
17.23
17.66
19.64
22.59
24.50
24.65
29.90
31.14
34.49
33.72
8.657
31.14
24.57
81
5.16
FCF yield (avg)%
30.03
32.87
33.54
35.30
36.76
37.36
36.30
33.79
35.15
36.68
26.22
36.30
35.22
15
25.61
FCF margin%
3.38
1.20
0.40
0.40
1.19
3.97
5.56
5.45
8.11
7.58
29.44
5.56
3.68
95
1.462
FCF / Net incomex
0.851
0.802
0.826
0.882
0.973
1.021
1.058
1.039
1.072
1.050
1.514
1.050
0.997
71
17.89
ROIC%
12.99
15.14
15.68
15.41
16.57
14.25
12.19
11.84
14.45
11.88
7.58
12.19
14.35
85
24.82
Return on equity%
16.59
16.55
18.45
21.31
23.42
22.24
20.30
22.58
21.44
19.91
4.31
21.44
20.80
46
25.98
Return on assets%
16.23
18.06
16.02
16.63
16.60
14.12
11.78
14.09
12.91
15.45
7.67
14.09
15.73
19
2,027
EPS₩
1,727
1,810
1,979
2,121
2,110
1,883
1,784
1,684
1,692
1,507
2,233
(6.51%)
(2.62%)
—
24.12
EPS growth%
22.54
19.74
20.46
19.42
22.32
22.01
23.12
23.24
25.86
25.58
27.89
23.24
22.43
62
1,248
Bookvalue per sh₩
423.79
419.15
458.97
480.57
479.01
457.55
441.72
461.04
493.57
491.49
1,070
0.52%
0.89%
—
2,248
FCF per share₩
396.66
375.28
355.04
357.98
307.51
302.27
287.28
285.23
247.56
212.30
426.24
(7.14%)
(6.04%)
—
413.89
Dividend per sh₩
1,920
1,935
1,836
1,995
1,925
1,848
1,835
1,908
1,970
1,851
2,298
(0.78%)
0.13%
—
25.37
Div yield (avg)%
12.20
9.47
11.31
10.41
13.28
14.16
15.95
14.32
11.95
10.91
19.33
14.16
12.07
41
6.56
Payout ratio%
18.61
19.12
16.96
14.95
13.88
11.53
14.39
13.55
10.68
8.96
5.42
11.53
14.13
28
8.435
Shares (diluted)M
11.65
13.34
15.25
15.97
15.43
14.91
15.13
17.49
17.00
16.93
8.441
1.87%
5.34%
50
7.55
Buyback yield%
25.10
25.86
24.25
23.87
22.61
23.09
26.03
25.82
26.28
29.28
2.69
26.03
25.46
37
1.456
D/E ratiox
0.402
0.461
0.471
0.528
0.565
0.639
0.626
0.621
0.696
0.651
0.840
0.639
0.593
14
27.55
Enterprise value₩B
32.06
35.86
38.59
42.28
39.09
41.72
46.37
43.65
46.44
44.48
25.71
2.62%
3.93%
66
36.85
LT debt₩B
40.45
43.67
45.28
51.55
59.40
56.74
63.35
68.66
73.75
83.18
2.853
6.97%
7.50%
55
Revenue
₩50.76B
7.69%
1.00×
Cost of revenue
₩33.71B
7.62%
0.99×
Operating expenses
₩11.34B
7.70%
1.00×
Goodwill & intangibles
16.71%
Spread over hurdle
39.12%