11.76
Revenue₩B
13.67
14.15
14.71
15.68
16.88
17.71
18.78
19.54
20.60
21.44
13.16
4.90%
5.10%
69
19.09
Revenue growth%
7.09
8.70
9.14
7.91
7.19
10.05
8.58
7.70
9.04
10.40
11.04
9.04
8.64
71
25.47
Gross margin%
24.12
21.49
22.90
22.99
22.53
22.56
21.60
21.83
21.01
19.98
8.85
21.60
22.18
26
9.98
Operating margin%
0.91
1.93
0.77
3.46
3.06
4.99
6.82
3.86
1.95
0.40
16.30
3.86
2.50
42
5.66
Net margin%
12.92
13.81
11.69
10.56
9.27
8.72
9.70
7.09
4.89
5.72
18.76
7.09
9.48
64
11.67
P/E ratio (avg)x
24.89
22.69
22.14
22.26
23.35
21.89
23.69
24.60
27.34
27.98
14.63
24.60
23.52
80
7.728
EV/EBITx
9.074
8.232
7.406
7.286
7.387
8.246
9.171
8.270
7.499
7.618
27.56
8.246
7.925
75
13.61
FCF yield (avg)%
8.60
8.93
8.94
7.26
5.69
5.83
5.04
5.18
3.77
3.49
20.31
5.04
5.76
92
17.72
FCF margin%
5.06
7.25
7.83
5.56
5.50
5.18
2.76
1.01
2.65
1.56
17.95
2.65
5.12
6
0.112
FCF / Net incomex
1.397
1.477
1.284
1.273
1.251
1.243
1.301
1.321
1.276
1.148
0.233
1.276
1.280
20
28.03
ROIC%
28.05
29.75
27.90
25.22
22.26
23.62
26.62
28.85
27.08
27.19
4.65
27.08
27.13
6
23.12
Return on equity%
18.12
19.86
21.25
18.85
18.98
20.21
22.12
24.52
25.04
23.67
20.55
23.67
20.73
25
2.64
Return on assets%
16.83
19.31
18.76
15.93
17.12
14.78
16.92
16.17
14.83
15.65
29.80
15.65
16.50
45
1,254
EPS₩
1,976
1,754
1,837
1,684
1,610
1,678
1,663
1,504
1,353
1,398
1,315
(2.78%)
(2.93%)
—
12.21
EPS growth%
14.43
14.67
15.28
16.03
14.17
16.28
15.64
12.97
13.91
16.42
20.08
15.64
14.98
64
1,617
Bookvalue per sh₩
1,757
1,560
1,690
1,594
1,767
1,885
1,698
1,756
1,571
1,477
1,214
(3.52%)
(1.71%)
—
1,241
FCF per share₩
2,558
3,106
3,373
3,867
3,799
3,834
3,768
3,851
4,052
4,440
1,479
3.17%
7.76%
—
1,107
Dividend per sh₩
1,904
1,979
2,312
2,590
2,481
2,845
2,688
3,062
3,364
3,459
582.92
6.87%
6.94%
—
8.48
Div yield (avg)%
20.90
17.93
17.71
20.32
17.67
17.77
17.48
15.94
13.76
15.05
13.21
15.94
17.69
13
15.69
Payout ratio%
17.10
15.12
16.42
18.93
21.04
21.44
18.94
20.92
18.50
20.22
11.72
20.22
18.94
64
11.12
Shares (diluted)M
14.44
14.44
14.26
16.01
15.38
14.84
15.78
17.97
20.62
23.17
10.59
8.54%
6.49%
38
29.24
Buyback yield%
33.71
31.58
29.66
30.39
30.99
29.46
31.89
32.13
32.40
33.23
13.56
32.13
31.73
36
1.574
D/E ratiox
1.352
1.488
1.753
2.031
2.118
2.075
2.253
2.307
2.606
3.071
1.130
2.307
2.097
27
20.11
Enterprise value₩B
12.95
13.33
15.01
15.54
17.83
18.39
18.56
20.44
21.89
22.46
9.469
4.73%
6.71%
91
1.682
LT debt₩B
16.49
16.15
15.12
14.29
15.54
16.64
15.25
14.20
13.66
14.46
1.554
(1.43%)
(1.00%)
30
Revenue
₩21.44B
5.10%
1.00×
Cost of revenue
₩13.06B
5.17%
1.01×
Operating expenses
₩2.237B
5.83%
1.07×
Cash and investments
20.55%
Goodwill & intangibles
19.65%
Spread over hurdle
36.33%