26.59
Revenue₩B
40.55
40.94
40.84
40.42
40.43
41.57
42.12
42.11
42.99
42.43
28.78
0.97%
0.58%
52
22.84
Revenue growth%
17.84
18.79
16.62
17.46
18.06
19.81
18.36
18.88
20.99
23.16
17.29
19.81
18.58
5
18.48
Gross margin%
23.44
24.33
21.35
24.06
23.60
24.45
24.13
26.55
27.92
27.34
7.16
26.55
24.23
80
4.78
Operating margin%
15.86
13.10
10.16
11.54
12.06
11.18
13.11
13.63
11.71
8.86
25.94
11.71
11.89
63
13.75
Net margin%
29.33
31.65
32.29
32.40
34.35
33.88
35.01
34.47
32.06
32.23
11.06
33.88
32.35
72
19.41
P/E ratio (avg)x
43.26
47.84
56.37
65.65
70.06
75.19
84.25
94.45
99.43
111.1
19.70
94.45
72.63
26
10.33
EV/EBITx
41.01
42.15
42.34
44.44
46.55
45.29
45.28
48.61
54.30
57.57
6.777
48.61
45.29
48
29.35
FCF yield (avg)%
19.75
19.84
17.33
17.76
17.03
14.12
13.61
11.04
8.93
11.46
10.90
11.46
15.57
64
19.45
FCF margin%
25.19
24.52
22.44
20.67
21.38
20.60
18.43
15.77
13.23
12.15
12.64
15.77
20.63
76
0.611
FCF / Net incomex
0.278
0.309
0.315
0.304
0.321
0.321
0.305
0.353
0.346
0.341
0.485
0.341
0.318
84
2.36
ROIC%
24.83
26.93
24.30
24.90
26.24
26.05
24.77
22.27
24.61
25.20
5.89
24.77
24.87
36
3.62
Return on equity%
6.63
4.87
2.77
3.30
4.77
2.74
1.76
0.40
1.17
0.40
20.06
1.17
2.76
13
11.36
Return on assets%
17.27
18.40
18.18
18.48
21.44
19.91
17.16
16.32
15.16
13.72
19.83
16.32
17.73
44
1,185
EPS₩
811.31
808.73
895.83
877.04
852.42
858.98
792.23
792.50
748.41
701.98
1,286
(3.81%)
(1.89%)
—
24.53
EPS growth%
20.77
23.05
23.03
21.01
19.07
21.36
22.36
25.09
24.60
22.32
9.64
22.36
22.34
33
1,411
Bookvalue per sh₩
1,552
1,563
1,543
1,462
1,715
1,715
1,701
2,001
2,121
2,023
656.72
3.36%
2.31%
—
788.67
FCF per share₩
1,688
1,804
1,795
2,022
1,979
1,971
1,920
1,793
1,919
1,837
957.19
(1.48%)
1.12%
—
1,226
Dividend per sh₩
1,096
1,194
1,336
1,321
1,422
1,673
1,749
1,840
2,053
1,979
597.48
6.83%
5.69%
—
19.68
Div yield (avg)%
4.10
2.18
2.01
0.40
2.18
0.89
0.40
0.40
0.40
0.40
3.98
0.40
0.65
8
18.35
Payout ratio%
17.25
14.57
15.70
14.91
14.86
17.35
15.00
15.94
16.46
14.87
14.44
15.94
15.35
94
13.04
Shares (diluted)M
9.270
9.515
10.07
10.55
11.19
11.83
12.13
11.53
10.09
9.293
12.35
(3.65%)
(1.25%)
32
17.96
Buyback yield%
4.30
1.83
0.52
1.97
0.94
0.87
1.46
3.72
5.16
4.78
10.92
3.72
1.90
48
1.189
D/E ratiox
2.217
2.291
2.580
2.902
2.932
3.146
3.185
3.578
3.910
4.506
1.414
3.578
3.039
47
9.676
Enterprise value₩B
49.36
56.43
60.16
63.93
72.21
70.76
76.11
86.59
105.1
114.9
21.15
9.74%
9.24%
59
39.16
LT debt₩B
38.28
46.40
55.12
65.88
76.29
80.42
81.34
85.36
97.92
116.8
18.31
8.90%
11.86%
40
Revenue
₩42.43B
0.58%
1.00×
Cost of revenue
₩29.70B
0.58%
1.00×
Operating expenses
₩6.631B
0.76%
1.02×
Goodwill & intangibles
17.19%
Spread over hurdle
(3.36%)