7.029
Revenue₩B
6.463
7.117
7.734
8.385
8.898
9.415
10.12
10.68
11.70
12.55
7.814
7.12%
7.75%
54
15.93
Revenue growth%
2.55
3.93
4.47
5.37
3.58
2.93
3.77
0.88
1.09
3.58
6.62
2.93
3.58
55
18.15
Gross margin%
37.19
34.66
36.92
36.01
33.07
30.46
28.09
25.73
25.85
24.00
2.56
25.85
31.76
7
12.36
Operating margin%
5.12
7.40
9.56
6.75
5.80
3.05
5.12
5.23
8.13
7.93
21.73
5.23
6.27
28
4.98
Net margin%
0.40
0.40
0.40
0.40
0.40
1.08
0.40
1.88
1.80
0.40
19.69
1.08
0.40
40
23.24
P/E ratio (avg)x
13.73
14.17
15.36
16.52
17.69
19.81
17.76
18.11
18.93
17.55
15.22
18.11
17.62
78
20.07
EV/EBITx
13.13
12.84
12.50
13.20
12.16
11.35
10.91
10.96
9.554
8.734
16.25
10.91
11.75
6
28.65
FCF yield (avg)%
22.75
25.56
28.06
28.49
27.73
28.33
29.73
27.15
28.35
27.00
25.64
28.33
27.89
76
19.60
FCF margin%
8.29
9.57
11.81
9.39
6.67
4.30
6.54
6.51
4.74
7.54
26.92
6.51
7.11
21
0.103
FCF / Net incomex
0.948
1.069
1.148
1.237
1.408
1.392
1.585
1.840
2.106
1.947
0.918
1.840
1.400
40
6.61
ROIC%
16.30
13.92
13.43
11.87
9.10
12.08
9.80
9.77
6.95
9.31
3.04
9.77
10.83
14
4.68
Return on equity%
12.42
14.65
12.84
10.92
10.53
11.27
10.84
11.38
12.99
12.35
7.85
11.38
11.86
72
6.72
Return on assets%
16.71
14.69
13.47
13.45
15.36
15.72
17.38
14.41
16.08
16.96
20.99
16.08
15.54
81
2,781
EPS₩
2,274
2,236
2,060
2,249
2,203
1,956
1,965
1,998
1,800
1,941
3,033
(2.50%)
(0.92%)
—
21.22
EPS growth%
18.43
15.91
13.55
11.77
9.89
10.28
12.12
14.39
12.02
11.70
20.53
12.02
12.07
87
2,644
Bookvalue per sh₩
1,370
1,421
1,372
1,330
1,359
1,254
1,155
1,258
1,121
1,098
1,120
(4.18%)
(1.95%)
—
1,283
FCF per share₩
1,574
1,433
1,589
1,717
1,632
1,722
1,625
1,630
1,729
1,638
679.43
0.07%
0.48%
—
1,514
Dividend per sh₩
2,132
2,219
2,520
2,918
3,020
3,309
3,612
3,897
3,796
4,090
1,260
6.25%
8.03%
—
29.14
Div yield (avg)%
20.84
23.12
25.71
23.64
25.40
24.60
22.92
22.96
21.04
20.55
27.32
22.92
23.04
40
15.24
Payout ratio%
13.10
12.25
14.51
13.99
12.12
14.30
11.59
14.51
11.56
14.18
14.68
14.18
13.55
50
1.913
Shares (diluted)M
1.394
1.340
1.346
1.232
1.284
1.160
1.050
1.022
1.072
1.124
1.922
(2.63%)
(2.47%)
10
7.18
Buyback yield%
1.00
3.01
2.21
0.84
2.63
0.41
3.21
0.40
1.64
0.40
25.52
0.41
1.32
60
1.368
D/E ratiox
0.655
0.635
0.657
0.670
0.634
0.720
0.675
0.649
0.662
0.631
0.391
0.662
0.656
53
6.408
Enterprise value₩B
4.373
5.105
5.263
5.758
6.666
7.574
9.117
9.232
9.128
9.340
6.044
6.98%
8.50%
94
5.522
LT debt₩B
7.099
8.319
8.525
8.713
9.567
10.76
10.82
12.20
12.95
13.45
14.34
7.06%
8.52%
86
Revenue
₩12.55B
7.75%
1.00×
Cost of revenue
₩7.021B
7.90%
1.01×
Operating expenses
₩2.408B
7.11%
0.94×
Spread over hurdle
(3.34%)