12.57
Revenue₩B
46.01
48.14
51.18
53.79
57.37
60.99
62.48
64.95
67.20
70.00
12.86
4.06%
4.81%
35
9.80
Revenue growth%
10.48
7.77
6.15
6.96
8.99
10.80
11.30
10.26
9.65
12.56
18.52
10.80
9.95
81
8.53
Gross margin%
36.26
38.43
37.41
36.52
39.29
39.34
41.41
39.15
39.01
39.83
11.89
39.34
39.08
81
18.96
Operating margin%
14.86
16.64
14.57
16.27
17.03
19.43
17.13
18.24
20.15
18.02
5.60
18.24
17.08
63
23.97
Net margin%
20.01
20.80
23.06
25.11
24.43
23.55
22.80
25.04
24.39
26.59
24.48
24.39
23.97
15
9.308
P/E ratio (avg)x
33.76
37.65
34.40
34.68
31.84
31.56
34.11
31.56
33.69
36.36
15.29
33.69
33.93
47
11.36
EV/EBITx
61.36
66.86
72.24
69.29
65.80
62.54
70.57
77.13
85.59
85.31
31.07
77.13
69.93
30
24.52
FCF yield (avg)%
12.73
11.06
10.75
11.66
8.74
10.40
12.50
13.43
13.92
11.99
11.62
12.50
11.83
56
2.01
FCF margin%
20.58
20.21
18.23
16.69
15.00
15.22
15.35
18.01
16.40
15.89
7.06
15.89
16.55
51
0.442
FCF / Net incomex
2.295
2.094
2.021
1.968
1.966
1.858
1.924
2.034
2.065
2.141
1.717
2.034
2.027
22
15.20
ROIC%
17.23
17.38
18.78
17.23
18.41
17.89
16.01
16.88
17.46
18.45
2.14
17.46
17.42
59
26.00
Return on equity%
0.40
0.40
1.33
0.40
1.41
1.92
2.47
2.38
0.40
3.34
7.50
2.38
1.37
10
3.01
Return on assets%
30.38
31.39
31.25
30.55
29.88
31.52
29.89
31.41
31.92
29.69
23.93
31.41
30.90
33
1,544
EPS₩
857.57
800.66
866.59
903.44
947.37
1,032
1,050
1,054
1,033
1,082
1,672
2.69%
3.64%
—
17.15
EPS growth%
10.83
8.94
9.08
6.57
7.66
7.76
9.46
9.61
10.04
8.26
22.93
9.46
9.01
69
591.70
Bookvalue per sh₩
2,237
2,463
2,352
2,597
2,906
3,078
2,986
3,418
3,878
4,417
1,404
8.73%
8.00%
—
414.51
FCF per share₩
1,134
1,153
1,154
1,329
1,383
1,379
1,585
1,756
1,801
1,749
607.90
4.80%
5.32%
—
1,033
Dividend per sh₩
1,862
1,781
1,848
1,787
2,045
2,359
2,373
2,578
2,976
3,126
1,599
8.86%
5.73%
—
18.16
Div yield (avg)%
14.01
16.80
15.89
15.86
17.54
18.55
19.58
19.64
17.61
15.35
25.47
18.55
17.17
54
4.91
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.81
0.40
0.40
0.40
18.12
0.40
0.40
56
14.98
Shares (diluted)M
25.33
25.19
26.24
29.96
33.25
33.04
32.86
34.29
41.37
43.06
15.45
5.31%
6.85%
60
8.63
Buyback yield%
21.76
22.28
21.11
20.97
22.81
22.71
22.46
24.23
22.10
21.62
10.62
22.46
22.19
52
1.773
D/E ratiox
0.300
0.267
0.270
0.292
0.281
0.246
0.263
0.266
0.253
0.266
1.026
0.263
0.267
14
29.61
Enterprise value₩B
53.64
48.24
53.31
48.85
50.53
52.72
50.28
51.73
55.75
48.61
22.31
(0.77%)
(0.29%)
25
28.66
LT debt₩B
32.74
34.59
32.98
31.38
35.37
38.66
38.73
38.84
37.84
35.83
23.12
0.26%
0.66%
61
Revenue
₩70.00B
4.81%
1.00×
Cost of revenue
₩38.87B
5.37%
1.05×
Operating expenses
₩7.960B
3.79%
0.91×
Property and equipment
18.92%
Goodwill & intangibles
14.83%
Spread over hurdle
12.87%