12.29
Revenue₩B
30.88
33.12
35.47
37.54
40.72
42.88
46.41
48.65
51.16
53.10
13.20
5.45%
6.33%
78
2.36
Revenue growth%
22.36
24.21
23.75
22.95
19.96
18.39
16.98
18.04
18.49
16.22
9.59
18.04
19.23
59
15.02
Gross margin%
13.04
10.95
13.05
14.38
16.27
14.09
11.68
8.85
7.31
4.38
15.01
8.85
12.36
85
25.30
Operating margin%
22.61
24.56
26.69
25.48
24.39
27.02
27.71
25.04
25.60
25.49
11.24
25.60
25.48
8
4.62
Net margin%
10.18
10.09
8.37
9.08
11.36
8.65
5.69
4.47
4.23
6.04
21.73
5.69
8.51
47
37.49
P/E ratio (avg)x
21.90
21.01
21.41
22.13
23.83
25.98
25.24
25.03
27.26
25.57
17.71
25.57
24.43
30
23.29
EV/EBITx
15.46
17.34
18.57
18.66
20.70
19.75
20.26
20.58
20.30
20.67
37.99
20.30
20.01
16
22.54
FCF yield (avg)%
20.75
18.81
16.77
16.54
16.45
14.06
11.21
8.73
11.00
10.84
9.93
11.00
15.25
51
29.75
FCF margin%
8.31
5.37
4.85
5.04
6.70
7.77
6.40
6.94
8.82
10.19
11.95
7.77
6.82
86
0.979
FCF / Net incomex
0.313
0.285
0.258
0.241
0.222
0.202
0.199
0.179
0.171
0.158
1.726
0.179
0.212
32
23.04
ROIC%
31.89
31.76
33.76
33.70
34.02
32.63
30.92
31.48
30.57
28.42
25.69
30.92
31.82
83
28.60
Return on equity%
24.85
24.81
25.60
25.15
25.90
23.45
25.60
24.09
24.48
24.82
18.32
24.48
24.83
88
23.34
Return on assets%
13.06
13.46
13.31
16.05
14.98
16.11
14.03
14.07
13.41
11.52
2.27
14.03
13.74
9
1,062
EPS₩
958.53
865.68
809.14
863.79
741.09
681.24
608.39
568.44
526.65
526.86
1,131
(6.60%)
(5.61%)
—
11.16
EPS growth%
3.05
2.17
4.91
7.84
5.94
3.74
5.69
7.99
9.11
9.14
4.70
7.99
5.82
80
777.15
Bookvalue per sh₩
549.33
563.71
554.23
655.26
642.41
640.18
638.78
725.27
722.24
689.92
263.56
1.44%
2.36%
—
928.91
FCF per share₩
1,870
1,932
2,005
2,348
2,545
2,691
2,785
2,914
2,816
2,702
1,157
1.20%
4.77%
—
551.33
Dividend per sh₩
726.64
820.61
809.50
903.17
955.65
1,009
933.13
1,017
1,038
1,190
288.96
4.48%
6.08%
—
26.04
Div yield (avg)%
1.67
0.40
0.40
1.09
0.40
0.89
0.40
0.40
1.99
1.04
4.33
0.89
0.64
36
23.18
Payout ratio%
9.51
11.32
11.28
9.66
11.90
11.59
10.70
12.75
13.80
14.03
11.17
12.75
11.46
55
22.26
Shares (diluted)M
20.02
21.10
22.44
20.25
19.55
20.21
19.66
18.13
16.08
17.26
21.52
(2.47%)
(0.79%)
6
12.16
Buyback yield%
20.30
18.47
20.39
23.21
25.36
24.51
23.78
24.23
26.02
26.80
15.99
24.51
24.01
55
1.129
D/E ratiox
0.497
0.532
0.525
0.568
0.539
0.497
0.471
0.515
0.456
0.448
0.740
0.471
0.506
92
6.365
Enterprise value₩B
43.16
47.70
54.67
51.57
55.56
59.77
57.24
65.35
66.73
72.21
18.03
5.38%
6.37%
73
22.22
LT debt₩B
31.87
31.75
33.04
35.41
39.63
42.32
50.34
49.24
47.75
53.16
29.44
6.05%
6.71%
18
Revenue
₩53.10B
6.33%
1.00×
Cost of revenue
₩29.59B
6.77%
1.04×
Operating expenses
₩7.515B
5.28%
0.91×
Spread over hurdle
74.05%