30.35
Revenue₩B
81.04
86.64
92.02
98.15
106.7
112.2
121.0
128.2
134.9
142.4
31.10
5.93%
6.43%
64
18.96
Revenue growth%
18.03
20.92
19.86
18.55
16.81
17.21
17.53
17.27
18.66
18.35
8.75
17.53
18.19
18
12.48
Gross margin%
19.89
19.82
19.42
17.27
14.60
12.14
13.43
14.87
12.81
12.89
18.42
12.89
14.74
24
18.38
Operating margin%
24.86
23.25
20.62
21.76
22.68
24.55
22.85
21.79
23.03
24.30
14.18
23.03
22.94
90
29.46
Net margin%
6.92
4.92
3.77
3.77
3.56
3.39
1.84
2.30
3.75
4.05
15.52
3.39
3.76
51
7.312
P/E ratio (avg)x
41.92
43.24
39.80
43.49
47.31
45.60
48.95
46.11
45.92
51.17
17.24
46.11
45.76
89
32.03
EV/EBITx
21.65
24.82
26.19
30.81
29.25
32.92
37.47
41.12
40.53
40.42
10.46
40.42
31.87
64
25.10
FCF yield (avg)%
10.37
8.40
8.78
10.95
12.35
10.54
12.87
15.78
13.04
12.43
15.09
12.87
11.65
66
20.00
FCF margin%
1.91
3.29
1.46
4.21
2.60
4.39
4.32
2.77
3.85
3.40
22.03
3.85
3.34
19
0.887
FCF / Net incomex
1.548
1.788
1.875
1.859
2.134
2.112
2.443
2.716
2.724
2.637
0.777
2.637
2.123
95
17.26
ROIC%
29.42
31.77
30.56
32.75
33.65
33.78
35.78
37.70
38.91
39.83
4.03
37.70
33.72
41
24.94
Return on equity%
5.47
5.25
5.10
2.11
2.21
4.25
1.37
0.40
3.30
0.40
16.23
1.37
2.75
66
28.08
Return on assets%
2.93
3.00
5.13
3.47
4.53
2.38
4.20
2.65
0.49
0.40
5.29
2.38
2.97
79
1,443
EPS₩
701.52
806.13
865.73
895.54
933.86
1,050
1,237
1,237
1,408
1,587
1,572
11.19%
9.71%
—
13.29
EPS growth%
23.39
24.40
22.93
20.22
20.59
21.03
18.22
15.49
17.67
16.30
7.49
17.67
20.41
9
2,329
Bookvalue per sh₩
3,064
3,475
3,883
4,578
5,263
5,718
6,639
6,539
6,912
6,862
675.04
5.45%
10.11%
—
2,201
FCF per share₩
1,662
1,676
1,853
1,870
1,933
2,018
2,208
2,068
1,851
1,733
1,430
(2.16%)
(0.56%)
—
2,332
Dividend per sh₩
342.93
384.74
364.92
331.42
317.66
315.72
305.23
321.29
353.18
341.35
1,382
1.45%
(0.45%)
—
21.13
Div yield (avg)%
8.25
10.03
12.98
14.09
12.01
12.58
9.65
12.57
10.35
13.07
27.60
12.57
12.29
93
12.59
Payout ratio%
12.83
11.37
9.50
10.86
12.52
11.09
9.10
6.67
8.89
10.21
6.41
9.10
10.53
69
38.21
Shares (diluted)M
27.59
23.47
25.02
22.76
21.24
21.08
19.80
18.63
16.13
14.11
38.63
(7.85%)
(7.38%)
75
24.18
Buyback yield%
4.88
5.31
2.52
5.11
2.37
4.20
4.66
4.15
3.60
2.75
12.33
4.15
4.17
73
0.242
D/E ratiox
1.971
2.371
2.714
3.275
3.726
3.638
3.702
3.941
4.258
4.948
1.478
3.941
3.670
69
16.09
Enterprise value₩B
124.2
121.6
133.5
136.4
151.1
165.4
156.6
163.2
159.3
177.0
82.03
3.21%
3.36%
25
62.00
LT debt₩B
113.6
124.0
116.0
111.9
117.7
127.6
114.6
121.8
114.0
112.1
92.03
(0.98%)
0.37%
42
Revenue
₩142.4B
6.43%
1.00×
Cost of revenue
₩89.38B
6.08%
0.97×
Operating expenses
₩31.58B
6.87%
1.04×
Cash and investments
15.65%
Spread over hurdle
(3.75%)