54.15
Revenue₩B
46.08
49.15
52.92
55.37
59.23
63.26
66.16
70.56
75.79
80.73
57.38
6.39%
6.12%
32
9.78
Revenue growth%
12.59
13.19
13.95
13.01
15.44
14.98
12.85
13.27
14.25
12.82
21.53
13.27
13.23
78
19.59
Gross margin%
3.86
2.64
3.10
0.40
2.09
2.51
1.36
0.40
2.90
4.37
3.40
2.51
2.58
31
6.81
Operating margin%
21.75
19.13
19.81
17.78
17.71
16.11
14.55
15.05
17.45
18.75
27.14
16.11
17.74
87
19.78
Net margin%
18.21
15.96
14.49
12.84
11.82
13.28
14.56
14.12
13.25
12.69
14.39
13.28
13.70
18
19.82
P/E ratio (avg)x
32.37
35.18
35.32
38.64
39.65
44.53
53.05
62.82
62.84
69.17
16.10
62.82
42.09
32
24.17
EV/EBITx
32.32
28.77
31.31
30.92
29.45
28.41
27.71
29.73
30.40
30.91
21.70
29.73
30.06
51
27.55
FCF yield (avg)%
9.14
7.02
4.03
1.82
1.72
3.17
1.16
0.40
0.93
2.77
24.77
1.16
2.30
21
20.14
FCF margin%
20.17
19.16
21.90
23.01
24.49
26.07
26.64
27.54
29.08
29.11
25.06
27.54
25.28
44
0.105
FCF / Net incomex
2.164
2.286
2.516
2.672
2.468
2.549
2.851
2.636
2.871
3.215
0.430
2.851
2.592
7
12.27
ROIC%
1.46
0.40
0.40
0.40
1.14
0.40
0.40
0.40
2.30
3.41
6.56
0.40
0.40
72
14.77
Return on equity%
25.60
26.47
23.50
22.43
23.90
22.78
23.06
25.48
23.92
26.27
13.30
23.92
23.91
87
14.13
Return on assets%
6.21
7.32
9.85
10.04
12.13
10.18
9.41
8.09
9.64
10.52
12.73
9.64
9.74
82
1,310
EPS₩
1,610
1,588
1,604
1,728
1,898
1,998
1,961
2,160
2,230
2,234
1,391
3.31%
3.89%
—
10.60
EPS growth%
15.22
13.58
15.08
14.64
13.97
16.90
16.61
15.13
17.13
17.52
9.79
16.90
15.17
59
1,039
Bookvalue per sh₩
1,220
1,258
1,304
1,324
1,514
1,644
1,636
1,630
1,572
1,747
446.89
2.90%
4.52%
—
270.14
FCF per share₩
753.18
662.04
696.74
682.94
744.46
664.81
621.60
677.12
740.08
710.01
1,313
(0.94%)
(1.39%)
—
639.99
Dividend per sh₩
846.01
823.91
817.80
804.67
820.23
826.62
890.25
899.40
816.94
854.78
735.56
0.83%
0.01%
—
25.84
Div yield (avg)%
4.58
3.75
4.19
1.32
1.72
0.85
0.40
0.40
2.40
2.95
3.21
0.85
2.06
74
26.49
Payout ratio%
12.39
9.48
7.47
9.37
7.25
6.84
7.27
6.50
4.06
3.72
5.06
6.50
7.26
15
38.16
Shares (diluted)M
43.59
46.20
51.09
46.80
43.63
45.42
50.46
54.42
59.65
60.77
39.21
6.85%
3.09%
39
8.46
Buyback yield%
27.27
24.56
26.16
24.18
23.65
22.90
24.45
21.54
18.83
16.68
23.29
21.54
23.91
24
0.549
D/E ratiox
0.154
0.165
0.145
0.128
0.122
0.133
0.123
0.111
0.124
0.125
0.210
0.124
0.127
85
19.00
Enterprise value₩B
53.51
60.07
54.33
53.34
49.37
51.18
47.96
47.76
48.90
47.30
46.75
(0.85%)
(1.03%)
20
44.36
LT debt₩B
20.60
19.88
20.04
18.93
19.23
18.16
16.54
17.64
18.17
16.83
14.15
(2.63%)
(0.91%)
52
Revenue
₩80.73B
6.12%
1.00×
Cost of revenue
₩55.73B
5.97%
0.99×
Operating expenses
₩11.30B
6.14%
1.00×
Cash and investments
15.78%
Spread over hurdle
(1.66%)