55.44
Revenue₩B
85.40
89.86
92.80
95.45
99.16
104.1
110.7
115.7
122.7
128.5
57.26
5.33%
4.64%
64
26.52
Revenue growth%
16.28
18.48
19.75
22.06
23.07
25.16
24.16
26.13
23.84
22.64
20.93
24.16
22.85
47
29.81
Gross margin%
23.76
24.64
23.56
21.30
20.79
19.51
18.35
16.81
13.95
13.62
26.23
16.81
20.15
74
6.71
Operating margin%
11.01
12.13
12.67
14.43
12.58
9.74
6.90
7.99
8.51
8.30
16.94
8.30
10.38
41
3.63
Net margin%
5.21
3.33
4.70
7.11
8.30
10.64
13.50
10.80
8.48
6.56
25.14
10.64
7.71
64
30.21
P/E ratio (avg)x
31.87
27.31
26.51
26.26
24.77
26.64
27.53
24.06
23.84
23.44
16.33
24.06
26.38
23
22.31
EV/EBITx
20.30
18.53
16.76
16.96
15.39
14.69
15.39
15.29
15.16
13.15
14.53
15.16
15.39
81
5.12
FCF yield (avg)%
26.97
26.98
29.53
27.05
27.03
26.86
29.23
29.15
29.16
27.58
16.80
29.15
27.31
17
4.43
FCF margin%
17.32
17.67
19.78
18.54
20.34
19.08
21.42
19.01
17.10
17.33
5.05
19.01
18.77
47
1.414
FCF / Net incomex
0.507
0.461
0.453
0.482
0.515
0.508
0.526
0.560
0.497
0.432
1.321
0.508
0.502
75
21.15
ROIC%
22.06
24.81
24.95
22.88
20.26
22.74
21.51
21.31
22.84
22.40
10.63
22.40
22.57
63
29.94
Return on equity%
25.98
26.09
27.30
29.58
27.75
26.24
29.17
30.82
27.95
30.22
13.47
29.17
27.85
67
20.85
Return on assets%
15.92
13.18
11.19
12.72
14.91
13.81
13.30
14.39
13.12
12.63
6.22
13.30
13.24
62
1,923
EPS₩
7,117
6,650
6,843
6,935
6,265
6,489
5,684
6,153
5,883
6,025
2,078
(0.78%)
(1.11%)
—
20.51
EPS growth%
2.05
0.97
3.33
6.25
8.22
7.32
8.72
6.14
7.85
7.36
26.68
7.36
6.79
62
7,412
Bookvalue per sh₩
9,650
10,476
11,727
12,532
14,051
16,519
19,378
20,624
23,445
25,923
1,907
13.03%
11.82%
—
6,699
FCF per share₩
6,618
7,104
6,585
6,194
6,096
5,579
5,638
5,113
4,896
5,182
4,980
(3.20%)
(3.62%)
—
8,611
Dividend per sh₩
4,053
3,870
3,774
3,730
3,283
3,455
3,116
3,139
3,126
3,172
9,312
(0.69%)
(3.75%)
—
12.84
Div yield (avg)%
27.47
28.82
31.72
33.37
31.18
28.67
27.37
27.27
24.66
22.89
12.15
27.27
28.07
17
16.62
Payout ratio%
15.55
17.62
17.06
19.26
16.30
18.53
15.61
13.13
11.95
12.88
28.67
13.13
15.96
87
15.10
Shares (diluted)M
15.56
14.30
15.26
17.06
16.92
18.84
20.97
22.66
23.33
20.98
14.70
4.40%
2.72%
18
28.09
Buyback yield%
17.34
18.36
18.40
17.87
18.45
18.42
19.15
17.62
17.98
18.33
8.78
18.33
18.34
51
1.184
D/E ratiox
0.809
0.898
0.998
1.062
1.188
1.379
1.549
1.800
2.087
2.165
0.818
1.800
1.283
88
20.63
Enterprise value₩B
57.77
60.65
68.92
77.10
76.25
69.94
76.77
70.43
71.21
65.25
61.07
(3.07%)
2.24%
91
5.701
LT debt₩B
37.23
36.73
38.19
35.42
37.47
34.70
32.61
37.25
40.18
36.40
84.72
(0.58%)
(0.90%)
74
Revenue
₩128.5B
4.64%
1.00×
Cost of revenue
₩82.51B
4.64%
1.00×
Operating expenses
₩28.95B
5.10%
1.04×
Goodwill & intangibles
14.18%