40.53
Revenue₩B
119.8
129.2
138.5
149.2
156.2
170.5
180.7
190.8
208.0
220.5
45.18
7.13%
6.77%
47
16.21
Revenue growth%
3.20
3.81
3.27
1.36
2.20
0.78
0.40
2.58
3.00
4.62
9.29
2.58
2.79
78
21.14
Gross margin%
27.54
26.24
24.73
27.57
26.04
26.68
28.16
29.55
30.92
32.43
24.66
29.55
27.55
50
27.50
Operating margin%
15.03
16.76
15.34
16.31
16.84
17.37
20.36
19.85
19.10
19.00
12.62
19.10
17.10
72
13.20
Net margin%
16.68
15.84
17.72
17.54
18.33
20.45
22.67
23.61
23.16
22.55
11.69
22.67
19.39
17
15.78
P/E ratio (avg)x
25.79
27.10
29.53
27.97
30.43
35.50
37.24
42.91
46.32
47.63
11.41
42.91
32.96
47
14.43
EV/EBITx
19.83
20.58
20.67
21.99
19.67
18.01
18.60
19.72
18.44
16.94
12.74
18.44
19.70
82
13.74
FCF yield (avg)%
16.87
16.21
17.42
16.88
14.35
13.67
14.31
12.69
10.00
10.59
26.12
12.69
14.33
81
20.05
FCF margin%
25.90
28.16
30.93
28.33
27.91
29.10
32.10
31.72
32.41
33.49
15.79
32.10
30.02
9
0.625
FCF / Net incomex
0.171
0.164
0.176
0.163
0.152
0.138
0.138
0.149
0.139
0.148
1.680
0.139
0.150
7
12.51
ROIC%
14.50
14.51
16.53
17.78
18.09
16.22
15.21
17.83
17.22
20.12
28.34
17.22
16.88
13
27.94
Return on equity%
22.63
20.60
20.86
22.56
24.16
21.25
22.19
24.62
26.56
26.77
26.51
24.62
22.60
66
14.86
Return on assets%
14.74
15.79
16.26
13.50
10.92
10.12
8.07
7.94
7.97
8.66
20.32
8.07
10.52
40
2,774
EPS₩
2,311
2,554
2,355
2,607
2,389
2,136
1,928
1,739
1,698
1,600
2,844
(7.70%)
(3.69%)
—
11.70
EPS growth%
18.30
20.63
21.06
19.75
18.99
18.25
17.10
18.05
16.13
18.37
12.23
18.05
18.34
34
1,051
Bookvalue per sh₩
909.95
885.21
963.85
941.03
977.94
958.27
1,001
1,139
1,234
1,178
563.19
3.79%
2.27%
—
1,229
FCF per share₩
2,570
2,810
2,814
2,759
2,977
3,418
3,123
2,975
2,864
2,998
2,792
0.14%
0.80%
—
2,429
Dividend per sh₩
576.01
595.10
550.79
588.97
676.47
752.59
752.95
692.87
697.50
666.49
1,553
(0.30%)
1.31%
—
3.95
Div yield (avg)%
28.48
26.41
25.54
27.37
29.62
32.45
30.38
28.20
30.82
32.23
6.45
30.82
29.05
45
25.67
Payout ratio%
21.53
22.78
25.48
24.09
22.71
25.52
27.60
25.97
27.02
26.04
17.55
26.04
25.50
73
28.10
Shares (diluted)M
20.67
18.43
17.74
15.83
16.77
17.54
16.07
15.53
14.47
15.20
27.39
(1.95%)
(4.32%)
74
28.91
Buyback yield%
5.76
5.19
2.96
2.34
1.25
1.58
0.40
1.49
2.57
1.61
18.92
1.58
1.98
26
0.825
D/E ratiox
1.190
1.228
1.202
1.308
1.370
1.292
1.336
1.326
1.324
1.335
0.477
1.326
1.316
82
67.92
Enterprise value₩B
23.88
22.74
26.08
26.33
24.28
27.36
26.73
26.09
26.08
25.55
140.7
1.03%
1.07%
33
51.24
LT debt₩B
77.60
86.59
78.89
72.28
74.59
75.26
75.48
81.67
77.39
75.73
23.90
0.30%
(0.49%)
39
Revenue
₩220.5B
6.77%
1.00×
Cost of revenue
₩102.2B
6.73%
1.00×
Operating expenses
₩42.15B
7.01%
1.02×
Cash and investments
15.83%
Spread over hurdle
12.41%