30.72
Revenue₩B
38.07
41.24
44.20
45.84
48.80
51.60
53.46
56.41
60.45
64.03
31.65
5.58%
5.99%
35
15.79
Revenue growth%
10.35
11.36
14.20
17.09
17.61
18.93
19.70
17.24
18.74
16.19
15.99
18.74
17.17
7
2.66
Gross margin%
1.32
3.54
4.73
3.29
4.28
4.24
6.68
8.77
10.75
8.54
12.41
8.54
4.51
18
23.63
Operating margin%
2.09
1.68
0.65
0.40
1.19
0.40
0.40
2.61
1.47
2.57
11.17
1.47
1.33
66
17.33
Net margin%
24.52
24.75
25.62
24.21
23.97
24.73
24.70
23.87
22.98
23.45
7.22
23.87
24.37
36
7.192
P/E ratio (avg)x
46.26
47.30
48.40
54.00
50.38
51.16
53.72
48.76
54.98
49.80
19.09
51.16
50.09
47
15.51
EV/EBITx
35.01
36.68
35.90
30.82
31.29
27.11
27.45
23.45
22.19
20.40
24.76
23.45
29.13
82
12.06
FCF yield (avg)%
25.45
23.69
25.25
25.50
25.60
24.76
24.21
26.10
28.64
30.88
27.03
26.10
25.48
34
28.65
FCF margin%
25.43
25.28
26.52
26.60
24.42
23.58
26.31
28.24
27.69
25.77
25.55
26.31
26.04
76
1.534
FCF / Net incomex
0.915
0.817
0.837
0.882
0.959
1.030
0.960
1.020
1.129
0.981
0.864
1.020
0.960
55
6.25
ROIC%
25.08
23.11
24.81
24.62
25.59
23.33
20.36
18.11
19.24
17.23
6.26
19.24
23.22
22
6.28
Return on equity%
7.08
9.42
7.29
8.09
10.04
11.06
8.26
7.52
5.55
8.41
11.56
8.26
8.17
34
28.06
Return on assets%
9.95
7.82
8.91
9.28
8.52
6.58
8.70
6.72
4.09
1.65
24.25
6.58
8.17
36
1,341
EPS₩
1,179
1,127
1,129
1,105
1,037
1,139
1,223
1,393
1,374
1,579
1,402
8.78%
2.71%
—
2.79
EPS growth%
10.16
11.94
9.35
11.92
10.95
12.70
15.27
14.98
12.49
12.64
20.61
12.70
12.21
25
1,710
Bookvalue per sh₩
1,511
1,486
1,702
1,970
2,069
2,335
2,345
2,670
3,044
3,180
604.72
8.98%
9.16%
—
1,690
FCF per share₩
1,835
1,676
1,579
1,550
1,611
1,651
1,452
1,406
1,241
1,281
1,817
(4.49%)
(4.14%)
—
1,072
Dividend per sh₩
1,615
1,497
1,474
1,544
1,637
1,674
1,781
1,734
1,960
2,035
2,041
4.45%
3.49%
—
4.10
Div yield (avg)%
25.36
24.51
24.95
22.47
22.79
25.31
25.65
23.75
22.15
24.48
20.02
24.48
24.49
25
29.91
Payout ratio%
0.40
0.40
0.45
0.40
0.40
0.40
0.40
0.40
0.40
0.40
15.27
0.40
0.40
92
26.42
Shares (diluted)M
36.70
39.72
43.00
39.34
35.62
33.72
31.28
31.33
32.06
34.18
26.49
(0.82%)
(0.92%)
47
2.29
Buyback yield%
15.71
16.90
17.82
17.37
17.67
16.51
18.18
20.93
22.94
21.55
13.34
20.93
17.75
61
1.042
D/E ratiox
1.316
1.258
1.222
1.143
1.238
1.234
1.340
1.233
1.127
1.285
1.158
1.234
1.236
24
41.36
Enterprise value₩B
42.19
39.42
38.10
34.22
34.65
30.37
32.03
34.99
35.92
36.28
41.61
0.92%
(2.51%)
83
62.06
LT debt₩B
20.30
21.19
18.53
16.20
14.72
15.18
14.07
13.79
13.49
14.85
33.62
0.18%
(2.61%)
19
Revenue
₩64.03B
5.99%
1.00×
Cost of revenue
₩36.06B
6.16%
1.02×
Operating expenses
₩7.253B
5.61%
0.96×
Spread over hurdle
31.39%