29.73
Revenue₩B
30.18
32.52
34.27
35.64
37.23
39.43
42.69
46.09
48.50
50.57
32.40
6.32%
6.08%
80
10.97
Revenue growth%
6.95
7.95
6.53
8.89
9.04
11.49
10.17
12.90
11.84
11.22
21.07
11.49
9.61
92
10.61
Gross margin%
6.79
5.78
8.74
6.00
7.90
10.56
9.27
9.31
9.41
10.57
26.94
9.41
9.01
67
12.06
Operating margin%
27.96
26.28
27.14
27.17
28.75
29.56
31.85
34.02
33.68
33.18
9.15
33.18
29.16
38
20.30
Net margin%
5.35
6.15
5.93
6.46
3.61
1.68
0.40
1.17
1.65
4.17
19.93
1.65
3.89
86
35.68
P/E ratio (avg)x
7.121
6.086
6.251
6.135
6.372
5.532
5.348
5.402
5.026
5.140
23.10
5.348
5.809
37
35.88
EV/EBITx
25.53
22.73
21.33
20.51
22.08
19.27
19.34
18.71
17.54
18.54
17.49
18.71
19.92
63
20.93
FCF yield (avg)%
13.45
10.96
10.52
10.56
8.70
10.47
9.21
6.95
6.69
8.92
23.65
8.92
9.84
93
14.59
FCF margin%
19.89
17.37
18.28
19.54
16.65
18.68
19.35
21.34
22.38
20.81
17.50
20.81
19.45
69
1.508
FCF / Net incomex
0.591
0.635
0.625
0.636
0.687
0.672
0.612
0.648
0.681
0.686
1.052
0.672
0.642
31
24.70
ROIC%
2.31
0.40
0.40
0.40
3.23
4.36
5.53
6.55
5.50
4.82
8.94
5.50
3.79
12
25.83
Return on equity%
15.39
12.50
11.62
13.02
10.17
9.44
9.36
11.59
9.52
11.60
24.45
9.52
11.59
20
3.66
Return on assets%
15.93
14.54
16.23
13.66
16.01
15.30
15.56
18.05
16.05
13.62
21.85
15.56
15.75
27
3,933
EPS₩
4,558
4,117
4,517
4,332
4,298
4,393
4,699
4,214
3,805
3,756
4,199
(2.66%)
(1.37%)
—
20.35
EPS growth%
0.40
3.24
2.58
1.55
0.40
0.40
1.34
1.40
3.83
4.95
14.04
1.40
1.48
34
3,052
Bookvalue per sh₩
2,848
2,764
3,208
3,342
3,932
4,095
4,613
5,038
5,706
5,890
1,468
8.42%
9.10%
—
1,755
FCF per share₩
4,571
5,474
6,171
7,344
8,777
10,364
11,600
12,463
13,822
15,653
4,686
12.27%
13.75%
—
6,254
Dividend per sh₩
1,772
1,940
1,862
2,058
1,894
1,978
1,905
1,679
1,573
1,590
4,209
(3.44%)
(1.15%)
—
13.94
Div yield (avg)%
6.29
6.45
7.67
8.11
10.59
12.58
12.65
12.04
9.97
7.33
4.38
12.04
9.04
41
17.34
Payout ratio%
6.69
9.49
10.35
8.67
7.85
10.63
10.77
9.41
10.80
10.88
22.70
10.77
9.92
39
8.599
Shares (diluted)M
16.36
19.16
18.55
17.99
18.09
18.03
19.17
19.10
18.13
21.38
8.363
3.41%
4.19%
12
24.28
Buyback yield%
24.46
26.21
26.56
28.35
26.89
28.30
26.16
27.64
25.62
27.60
7.12
27.60
26.72
17
1.340
D/E ratiox
2.063
2.042
2.160
2.309
2.639
2.544
2.985
2.919
3.319
3.235
1.423
2.985
2.591
65
39.51
Enterprise value₩B
17.99
20.07
21.22
20.61
20.69
22.12
23.68
23.40
21.71
21.20
33.47
0.49%
3.04%
84
2.519
LT debt₩B
29.39
28.19
28.78
28.69
28.17
26.43
28.27
27.21
25.62
25.88
27.16
(1.68%)
(1.98%)
53
Revenue
₩50.57B
6.08%
1.00×
Cost of revenue
₩32.49B
6.29%
1.02×
Operating expenses
₩12.01B
5.95%
0.99×
Goodwill & intangibles
17.69%
Cash and investments
17.24%
Spread over hurdle
(2.88%)