52.46
Revenue₩B
69.34
71.76
74.86
79.80
85.41
88.82
90.94
96.85
103.8
106.4
54.91
4.49%
4.77%
69
16.93
Revenue growth%
22.33
22.85
20.70
19.01
18.38
20.23
19.51
20.92
19.00
21.42
14.89
20.23
20.47
29
29.30
Gross margin%
15.55
14.75
16.61
17.44
16.81
14.86
17.12
15.73
16.41
13.70
18.29
15.73
16.07
89
23.51
Operating margin%
4.57
7.53
5.47
6.93
4.76
4.64
7.26
4.68
3.98
1.87
25.12
4.64
4.72
12
20.43
Net margin%
5.17
4.78
3.59
2.84
3.33
2.44
1.70
0.40
0.40
1.30
11.02
1.30
2.64
88
17.57
P/E ratio (avg)x
35.15
39.01
46.10
52.00
57.97
65.66
63.35
69.76
74.42
73.49
26.40
69.76
60.66
53
30.53
EV/EBITx
19.25
20.51
19.95
19.49
18.97
18.03
17.97
17.60
19.20
17.97
37.66
17.97
19.09
92
6.77
FCF yield (avg)%
22.18
22.65
20.59
20.31
19.99
22.40
23.44
21.12
20.15
17.71
29.71
21.12
20.86
80
9.92
FCF margin%
23.55
25.83
25.86
28.65
30.99
32.94
33.07
34.96
36.98
39.12
9.57
34.96
31.96
20
1.229
FCF / Net incomex
0.753
0.817
0.836
0.852
0.791
0.683
0.595
0.616
0.630
0.593
1.610
0.616
0.718
15
28.48
ROIC%
33.69
30.82
33.53
33.02
34.35
33.02
33.92
33.35
33.43
30.44
23.20
33.35
33.39
56
15.87
Return on equity%
15.07
12.92
9.93
10.36
13.01
14.41
13.35
14.18
11.71
11.38
6.97
13.35
12.97
58
21.58
Return on assets%
7.80
5.63
5.14
7.23
6.71
3.73
3.24
1.15
2.15
0.40
17.63
2.15
4.43
12
74.13
EPS₩
170.06
168.02
177.67
160.48
154.54
154.44
145.92
149.29
137.63
125.33
75.72
(4.10%)
(3.16%)
—
27.43
EPS growth%
12.78
13.42
16.32
16.57
17.35
18.72
18.46
21.32
22.17
21.89
10.84
21.32
17.91
79
209.75
Bookvalue per sh₩
121.98
133.16
118.80
120.96
124.13
126.99
117.10
104.00
102.39
89.92
164.53
(6.25%)
(2.84%)
—
127.90
FCF per share₩
143.30
136.58
128.78
117.00
128.48
130.06
141.33
152.43
141.22
145.48
139.57
2.52%
0.96%
—
32.30
Dividend per sh₩
187.96
181.94
189.02
206.73
209.72
201.12
182.71
190.15
201.48
189.32
113.45
(2.03%)
1.02%
—
14.91
Div yield (avg)%
0.40
1.82
2.69
0.40
1.54
3.92
1.10
1.20
1.85
0.40
25.35
1.20
1.37
38
3.98
Payout ratio%
32.26
29.83
29.19
27.84
29.50
31.11
33.40
35.27
35.12
37.18
2.99
35.12
31.68
56
331.7
Shares (diluted)M
295.8
278.8
266.1
273.1
284.5
305.6
335.7
292.0
270.0
232.7
314.5
(3.95%)
(2.60%)
40
11.21
Buyback yield%
23.05
24.13
26.89
27.72
29.17
28.54
26.39
27.33
24.46
25.51
24.18
26.39
26.64
48
1.756
D/E ratiox
0.927
1.017
1.001
0.865
0.885
0.896
0.791
0.769
0.757
0.734
0.355
0.769
0.875
22
8.575
Enterprise value₩B
45.17
41.77
40.64
36.29
33.49
31.63
34.14
33.25
36.33
37.19
42.46
2.12%
(2.45%)
49
32.15
LT debt₩B
51.66
52.81
52.08
47.68
48.99
56.32
55.56
53.19
51.41
57.70
76.23
3.33%
0.48%
87
Revenue
₩106.4B
4.77%
1.00×
Cost of revenue
₩74.48B
4.77%
1.00×
Operating expenses
₩21.53B
4.31%
0.96×
Cash and investments
16.62%
Spread over hurdle
(0.61%)