47.23
Revenue₩B
51.51
55.77
60.48
66.18
70.53
76.38
82.67
91.35
99.59
108.1
48.31
8.91%
8.70%
72
16.31
Revenue growth%
29.37
28.43
30.67
29.60
28.40
28.51
25.57
23.07
25.78
28.17
29.13
25.78
28.42
18
24.28
Gross margin%
20.14
17.34
18.75
17.09
15.98
16.93
18.59
19.47
22.31
21.35
27.15
19.47
18.67
86
27.85
Operating margin%
22.60
22.55
20.20
20.85
22.63
22.55
24.04
21.67
19.14
19.69
20.31
21.67
22.11
72
17.82
Net margin%
11.86
13.76
13.95
16.38
16.64
16.99
14.86
12.10
13.39
12.00
28.53
13.39
13.85
82
11.85
P/E ratio (avg)x
7.779
7.908
8.155
8.090
6.878
6.266
5.409
5.575
4.899
4.483
16.12
5.409
6.572
22
37.75
EV/EBITx
45.09
50.25
57.87
62.18
67.23
79.67
83.93
94.18
93.41
91.57
29.38
91.57
73.45
20
2.53
FCF yield (avg)%
8.99
7.78
6.02
8.35
10.24
9.24
6.58
4.70
3.15
3.23
27.78
4.70
7.18
42
4.49
FCF margin%
26.37
25.62
23.59
24.59
22.21
22.56
21.90
19.30
21.43
21.39
18.77
21.43
22.39
87
0.356
FCF / Net incomex
1.966
2.170
2.282
2.698
3.012
3.505
3.902
3.949
4.485
5.033
1.745
3.949
3.259
50
5.77
ROIC%
20.21
20.02
18.78
19.32
20.27
20.29
21.01
18.92
20.19
19.08
4.24
20.19
20.11
83
16.47
Return on equity%
27.75
29.98
30.69
32.80
35.05
37.20
34.82
32.69
33.19
34.52
20.61
34.52
32.99
80
26.44
Return on assets%
21.08
23.15
24.43
25.77
26.14
27.55
25.53
25.13
26.42
26.95
21.85
26.42
25.65
77
7,533
EPS₩
8,195
9,528
10,432
11,011
11,554
13,120
13,451
13,754
14,265
16,471
7,728
7.35%
7.37%
—
17.00
EPS growth%
16.71
18.28
16.03
14.83
14.95
12.57
12.97
14.34
13.08
13.45
23.77
13.08
14.58
85
1,986
Bookvalue per sh₩
2,683
2,523
2,549
2,716
2,921
2,898
3,023
2,821
2,759
3,044
2,383
0.83%
2.70%
—
3,291
FCF per share₩
3,946
4,030
4,260
4,995
4,909
5,325
5,405
5,811
5,573
6,471
6,098
5.68%
6.00%
—
2,653
Dividend per sh₩
11,032
12,689
12,934
14,094
13,836
14,489
17,137
18,566
20,847
23,674
4,384
11.34%
8.00%
—
28.97
Div yield (avg)%
24.89
26.21
26.79
24.17
22.60
24.28
22.94
21.16
21.67
22.82
14.09
22.82
23.56
39
2.58
Payout ratio%
14.49
11.72
10.81
11.25
10.28
10.19
11.63
11.67
12.71
11.50
4.86
11.63
11.56
35
7.128
Shares (diluted)M
6.337
6.087
6.391
5.835
5.255
5.614
5.344
5.704
6.132
5.554
6.950
1.11%
(1.70%)
31
12.94
Buyback yield%
8.09
7.32
6.76
6.46
7.27
9.98
8.11
9.46
8.71
6.26
29.68
8.71
7.71
62
0.454
D/E ratiox
0.697
0.670
0.697
0.740
0.748
0.677
0.747
0.757
0.816
0.814
0.676
0.757
0.744
42
53.39
Enterprise value₩B
44.48
45.01
42.89
42.04
48.54
48.29
52.00
58.29
63.51
73.96
40.26
8.78%
6.23%
24
27.07
LT debt₩B
116.5
125.2
147.5
170.2
165.6
167.3
168.4
200.1
216.1
240.5
62.62
7.74%
9.15%
55
Revenue
₩108.1B
8.70%
1.00×
Cost of revenue
₩56.11B
8.71%
1.00×
Operating expenses
₩20.78B
9.10%
1.04×
Cash and investments
16.84%
Spread over hurdle
17.30%