13.36
Revenue₩B
7.657
8.437
9.299
9.977
10.63
11.67
12.68
13.44
14.57
15.99
13.88
8.51%
8.26%
55
16.28
Revenue growth%
2.07
1.75
2.69
4.86
5.93
3.60
2.12
2.73
5.22
4.31
25.56
3.60
3.16
59
19.89
Gross margin%
20.58
20.70
19.37
18.90
21.86
22.40
20.41
21.41
20.91
20.71
26.15
20.91
20.71
76
21.78
Operating margin%
0.40
1.08
1.69
0.40
0.40
0.40
0.40
0.40
0.40
1.50
17.82
0.40
0.40
32
24.72
Net margin%
6.33
5.79
5.73
6.34
5.25
6.33
7.85
5.80
5.75
3.69
10.12
5.80
5.79
7
24.18
P/E ratio (avg)x
39.69
44.20
44.55
52.93
52.03
53.85
52.70
58.61
61.95
62.90
34.60
58.61
52.82
82
30.18
EV/EBITx
6.808
7.093
6.592
6.897
6.664
6.771
6.850
6.666
7.155
7.134
36.74
6.850
6.829
10
7.97
FCF yield (avg)%
8.66
7.77
7.53
9.70
9.47
10.69
9.09
10.93
11.77
9.43
17.14
10.69
9.45
8
5.45
FCF margin%
9.74
8.26
11.11
12.86
10.01
10.64
10.38
10.19
12.30
14.47
15.54
10.64
10.51
37
1.650
FCF / Net incomex
1.835
2.059
2.000
1.933
1.921
2.134
2.088
2.334
2.391
2.475
1.188
2.334
2.074
49
23.81
ROIC%
29.80
26.85
27.35
24.84
26.96
24.50
24.48
27.12
24.49
22.58
9.38
24.49
25.84
30
16.25
Return on equity%
6.99
6.26
6.20
8.75
6.79
6.74
7.52
6.68
3.76
1.32
7.20
6.68
6.71
64
10.16
Return on assets%
11.67
12.80
11.90
12.68
14.39
15.35
16.44
19.21
17.68
16.99
16.58
16.99
14.87
13
7,645
EPS₩
3,934
4,355
4,353
4,461
5,139
5,989
5,698
6,338
6,012
6,037
7,974
3.27%
5.45%
—
26.52
EPS growth%
11.73
11.22
14.18
13.44
15.71
16.30
16.04
16.47
13.87
14.92
24.08
16.04
14.55
32
3,074
Bookvalue per sh₩
4,991
4,785
5,019
4,517
4,056
4,144
3,914
3,649
3,712
3,769
3,117
(1.46%)
(2.64%)
—
6,766
FCF per share₩
7,021
6,814
6,597
6,274
6,138
6,875
6,963
7,781
7,596
7,133
5,307
3.05%
0.96%
—
2,566
Dividend per sh₩
3,567
3,581
3,294
3,610
3,512
3,325
3,292
3,052
3,463
3,737
3,439
1.25%
1.75%
—
23.57
Div yield (avg)%
11.67
13.34
15.38
17.92
16.02
14.08
11.60
10.84
10.64
9.68
29.67
10.84
12.51
27
16.31
Payout ratio%
14.22
12.02
10.00
8.82
6.33
4.90
7.00
7.53
6.05
3.76
25.01
6.05
7.27
25
2.229
Shares (diluted)M
1.324
1.303
1.219
1.122
1.085
1.069
1.014
1.074
0.991
0.903
2.180
(3.60%)
(3.59%)
67
2.70
Buyback yield%
13.68
12.51
13.54
15.00
13.97
11.71
14.31
16.49
15.50
12.89
7.40
14.31
13.82
16
1.272
D/E ratiox
0.444
0.421
0.389
0.411
0.381
0.388
0.365
0.390
0.377
0.396
1.537
0.388
0.389
12
12.35
Enterprise value₩B
22.11
22.33
26.90
30.40
30.91
30.67
32.16
37.32
40.10
40.60
9.724
5.61%
8.16%
38
7.361
LT debt₩B
14.11
15.53
15.63
15.30
17.34
17.53
17.98
17.79
19.25
22.19
11.98
5.05%
5.05%
73
Revenue
₩15.99B
8.26%
1.00×
Cost of revenue
₩9.304B
8.30%
1.00×
Operating expenses
₩3.022B
8.00%
0.98×
Goodwill & intangibles
17.21%
Spread over hurdle
(0.40%)