1.741
Revenue₩B
2.335
2.399
2.402
2.438
2.450
2.525
2.572
2.555
2.531
2.580
1.843
1.04%
0.97%
19
5.14
Revenue growth%
20.54
20.24
17.36
15.20
16.95
18.47
17.86
19.91
20.34
18.45
9.35
18.47
18.46
34
19.85
Gross margin%
4.72
5.08
5.48
3.32
0.44
0.40
0.85
0.40
0.40
0.40
20.95
0.40
0.64
58
28.29
Operating margin%
13.64
13.47
13.36
15.43
18.30
18.57
20.97
19.42
18.75
20.16
16.14
19.42
18.44
91
12.90
Net margin%
4.77
3.75
5.94
4.91
5.75
8.11
7.56
9.15
11.78
13.67
14.19
9.15
6.75
38
14.50
P/E ratio (avg)x
13.40
14.22
13.09
13.20
13.91
13.62
12.92
12.08
12.92
13.29
35.41
12.92
13.25
94
14.75
EV/EBITx
53.39
60.70
65.96
70.30
77.70
92.00
107.4
122.5
147.1
156.5
14.91
122.5
84.85
76
3.42
FCF yield (avg)%
2.84
3.78
4.64
7.36
9.02
8.72
5.85
6.09
3.91
6.07
25.11
6.07
5.96
54
5.90
FCF margin%
23.39
22.98
21.74
18.84
21.24
19.96
18.50
16.97
14.48
14.10
11.74
16.97
19.40
6
0.828
FCF / Net incomex
0.980
0.965
1.112
1.170
1.297
1.267
1.456
1.350
1.296
1.254
1.137
1.296
1.261
67
12.20
ROIC%
16.05
18.26
18.36
20.13
19.39
20.50
23.13
25.00
26.58
23.59
18.65
23.59
20.31
44
5.72
Return on equity%
23.43
26.22
25.50
22.66
21.83
24.23
25.69
25.49
24.20
27.09
16.04
25.49
24.86
13
10.59
Return on assets%
20.14
17.33
16.33
14.53
15.16
16.64
16.48
15.64
13.32
13.04
5.02
15.64
15.98
37
88.21
EPS₩
99.40
117.03
134.23
159.27
179.42
175.87
206.39
206.02
233.31
269.11
91.87
8.45%
10.47%
—
19.71
EPS growth%
6.23
3.31
4.88
7.04
5.51
5.12
7.20
7.67
9.98
9.23
9.18
7.67
6.63
53
20.95
Bookvalue per sh₩
50.25
48.19
44.83
43.84
45.63
48.50
48.78
45.46
44.36
42.14
28.42
(1.58%)
(0.63%)
—
92.90
FCF per share₩
95.58
103.61
109.37
128.95
127.30
128.28
133.82
139.60
137.10
135.78
25.19
1.30%
5.22%
—
40.24
Dividend per sh₩
162.42
188.95
224.01
233.07
265.28
271.37
268.74
274.53
277.85
275.76
97.14
0.78%
6.94%
—
4.40
Div yield (avg)%
26.81
25.05
26.46
26.98
24.77
26.08
28.80
27.90
27.48
28.69
12.95
27.90
26.90
11
19.08
Payout ratio%
16.86
18.99
21.31
22.20
22.68
24.57
26.49
25.57
25.86
28.48
9.63
25.86
23.63
24
9.075
Shares (diluted)M
12.74
13.08
13.98
15.49
14.60
14.24
13.04
11.98
12.87
12.43
9.442
(3.17%)
1.05%
76
2.19
Buyback yield%
7.60
10.00
8.10
9.35
10.44
9.51
10.51
13.18
13.90
13.46
3.64
13.18
10.22
39
1.244
D/E ratiox
0.506
0.538
0.610
0.680
0.682
0.706
0.701
0.800
0.787
0.779
0.423
0.779
0.691
15
1.350
Enterprise value₩B
1.179
1.120
1.039
1.096
1.102
1.207
1.335
1.307
1.285
1.309
2.290
3.51%
1.43%
49
0.834
LT debt₩B
2.468
2.884
3.084
3.036
3.332
3.876
4.086
4.158
4.522
4.537
1.049
6.37%
7.99%
46
Revenue
₩2.580B
0.97%
1.00×
Cost of revenue
₩1.682B
0.65%
0.97×
Operating expenses
₩515.4M
1.11%
1.01×
Cash and investments
17.68%
Goodwill & intangibles
15.39%
Spread over hurdle
17.23%