79.69
Revenue₩B
159.6
172.2
184.3
198.6
215.6
231.1
246.5
267.5
283.8
307.6
87.93
7.37%
7.45%
29
20.79
Revenue growth%
27.01
25.52
23.46
25.72
24.56
23.42
21.50
20.06
20.92
22.46
5.42
21.50
23.44
64
26.21
Gross margin%
22.92
25.84
27.31
26.70
26.25
25.62
22.92
21.51
19.24
17.79
18.67
21.51
24.27
12
27.41
Operating margin%
4.66
3.25
4.52
5.19
6.89
9.83
9.87
11.59
12.10
9.87
2.67
9.87
8.36
91
19.08
Net margin%
9.38
9.33
8.91
11.41
11.63
14.00
12.93
13.72
14.95
12.28
9.65
13.72
11.96
83
30.73
P/E ratio (avg)x
7.974
8.402
7.392
7.990
7.426
6.732
5.991
5.967
5.716
5.641
26.71
5.967
7.062
52
20.41
EV/EBITx
16.68
16.94
15.09
16.85
18.55
20.34
20.96
22.43
23.05
24.10
21.42
22.43
19.45
64
23.31
FCF yield (avg)%
26.51
23.94
22.27
24.02
21.06
19.58
17.74
17.73
20.14
19.07
18.24
19.07
20.60
54
23.94
FCF margin%
5.80
3.65
3.60
2.29
0.40
0.40
0.40
0.40
0.40
0.40
25.34
0.40
0.40
54
1.642
FCF / Net incomex
0.239
0.223
0.199
0.184
0.201
0.177
0.171
0.163
0.171
0.166
0.382
0.171
0.180
28
9.77
ROIC%
15.73
12.98
12.99
12.62
12.53
11.43
13.59
15.30
15.96
14.28
29.28
14.28
13.29
36
11.42
Return on equity%
14.12
12.85
11.19
12.17
10.50
7.52
10.44
9.92
9.26
11.80
28.43
9.92
10.84
68
27.44
Return on assets%
14.97
16.56
18.47
19.14
20.04
21.47
18.53
20.14
22.58
21.12
29.34
21.12
19.59
13
19,711
EPS₩
6,423
6,237
5,730
5,627
5,415
5,584
5,271
5,684
5,125
4,724
20,286
(2.69%)
(3.00%)
—
25.15
EPS growth%
22.12
24.49
26.11
25.87
26.83
25.57
28.54
30.42
28.95
28.68
23.96
28.68
26.47
12
8,143
Bookvalue per sh₩
18,081
21,426
25,251
29,270
34,795
41,190
42,297
41,535
40,796
39,572
16,201
2.61%
9.09%
—
6,410
FCF per share₩
6,550
6,176
5,287
5,305
5,261
5,729
5,706
5,915
5,271
5,621
3,271
1.33%
(2.21%)
—
10,718
Dividend per sh₩
23,510
23,203
25,959
25,341
24,666
26,695
24,351
24,621
24,635
25,198
13,155
0.43%
1.98%
—
11.22
Div yield (avg)%
25.62
27.57
28.73
30.54
32.33
32.94
33.33
31.02
31.99
30.83
7.42
31.99
30.92
90
10.11
Payout ratio%
15.83
14.70
14.72
12.07
9.41
12.05
14.83
16.47
17.51
16.26
18.43
16.26
14.78
40
6.713
Shares (diluted)M
5.439
5.551
5.903
5.674
6.242
5.551
6.078
5.622
5.701
5.385
6.568
(2.91%)
(0.69%)
85
3.43
Buyback yield%
16.13
18.32
20.73
19.59
16.78
14.80
15.40
17.20
15.64
17.36
29.39
15.64
16.99
82
0.900
D/E ratiox
1.123
1.112
1.248
1.195
1.298
1.298
1.202
1.238
1.386
1.336
1.757
1.298
1.243
27
138.2
Enterprise value₩B
216.4
206.7
197.9
186.0
194.7
219.9
201.8
192.5
190.9
202.9
94.66
0.83%
(0.15%)
80
167.4
LT debt₩B
154.9
166.8
179.1
167.4
178.6
184.0
176.4
176.8
175.7
152.0
143.7
(3.17%)
(1.57%)
72
Revenue
₩307.6B
7.45%
1.00×
Cost of revenue
₩183.5B
7.39%
0.99×
Operating expenses
₩62.44B
7.47%
1.00×
Goodwill & intangibles
16.57%
Spread over hurdle
(1.66%)