35.82
Revenue₩B
20.50
22.29
23.53
25.36
26.74
28.53
30.73
33.87
37.01
39.81
38.77
8.29%
7.46%
83
18.80
Revenue growth%
24.08
24.23
21.28
23.15
21.47
23.55
24.00
22.24
24.75
25.83
13.88
24.00
23.78
72
7.74
Gross margin%
12.61
14.20
16.71
16.32
19.13
21.41
19.51
22.24
23.41
24.10
4.65
22.24
19.32
71
23.93
Operating margin%
30.42
32.33
33.56
32.11
30.66
32.65
33.43
32.24
31.48
34.32
15.97
32.65
32.28
13
20.98
Net margin%
0.40
0.76
0.40
0.40
2.37
3.26
6.03
4.85
7.68
9.55
17.33
6.03
2.81
68
6.535
P/E ratio (avg)x
10.39
11.06
12.01
11.97
12.09
13.18
12.18
11.60
12.76
12.59
14.64
12.59
12.05
52
32.72
EV/EBITx
6.300
5.809
5.845
5.240
5.711
5.116
5.165
5.497
5.387
5.876
29.40
5.387
5.604
28
16.45
FCF yield (avg)%
15.63
15.63
18.45
18.23
15.75
15.38
13.53
12.25
12.55
12.18
11.39
12.55
15.50
23
22.39
FCF margin%
28.34
28.95
26.54
25.93
25.41
26.70
29.61
28.71
29.78
31.88
8.02
29.61
28.52
43
1.068
FCF / Net incomex
1.438
1.402
1.447
1.424
1.491
1.516
1.465
1.538
1.598
1.589
1.455
1.538
1.478
73
21.48
ROIC%
18.05
17.70
20.37
19.54
22.06
20.12
19.44
18.96
21.69
21.97
5.54
20.12
19.83
74
3.22
Return on equity%
10.87
10.42
11.67
10.41
9.74
7.63
5.92
8.79
9.39
11.31
10.42
8.79
10.07
53
24.00
Return on assets%
17.62
20.60
20.64
22.73
22.62
21.40
22.25
22.93
22.52
19.71
9.14
22.25
21.82
90
976.07
EPS₩
2,564
2,645
2,631
2,868
2,688
2,689
2,719
2,629
2,923
2,677
1,066
(0.08%)
0.21%
—
13.56
EPS growth%
16.53
17.50
18.42
20.89
22.99
20.98
23.16
22.71
20.93
20.13
3.18
20.98
20.91
86
2,064
Bookvalue per sh₩
476.45
514.00
581.58
587.47
562.18
561.40
589.95
538.83
526.59
594.29
2,250
1.12%
2.01%
—
1,543
FCF per share₩
1,716
1,652
1,677
1,653
1,646
1,609
1,626
1,591
1,557
1,582
2,170
(0.79%)
(0.86%)
—
3,215
Dividend per sh₩
2,064
2,040
2,219
2,373
2,535
2,486
2,475
2,535
2,764
3,082
562.75
3.99%
4.46%
—
8.19
Div yield (avg)%
16.72
15.76
12.78
11.64
9.26
9.11
8.32
9.77
11.74
12.80
8.26
9.77
11.69
28
10.86
Payout ratio%
23.46
24.71
24.18
21.69
22.06
24.50
25.19
25.64
25.73
25.82
8.69
25.64
24.60
27
12.50
Shares (diluted)M
20.73
20.06
20.43
23.89
25.93
26.05
30.21
31.02
30.97
31.35
12.44
3.87%
5.66%
72
3.52
Buyback yield%
27.19
27.89
29.46
32.27
35.03
36.94
34.73
34.56
34.84
32.16
16.54
34.73
33.42
51
0.423
D/E ratiox
1.723
1.965
2.122
2.499
2.532
2.884
2.869
3.034
3.538
4.111
0.430
3.034
2.700
52
31.80
Enterprise value₩B
34.55
36.78
33.40
36.79
34.52
35.64
33.63
34.60
36.52
33.19
48.14
(0.79%)
(0.47%)
60
5.114
LT debt₩B
55.32
62.18
58.82
57.89
63.14
62.04
62.57
68.98
67.38
65.16
43.01
0.63%
1.11%
76
Revenue
₩39.81B
7.46%
1.00×
Cost of revenue
₩20.97B
7.35%
0.99×
Operating expenses
₩6.753B
7.92%
1.04×
Goodwill & intangibles
18.39%
Spread over hurdle
28.26%