51.73
Revenue₩B
78.85
83.85
87.16
91.70
93.68
97.68
100.3
102.7
106.0
109.2
53.65
3.11%
3.54%
30
7.10
Revenue growth%
14.29
14.48
14.00
12.52
10.24
8.20
5.83
6.73
7.30
7.73
23.36
7.30
9.22
83
2.25
Gross margin%
5.43
6.12
5.38
2.94
4.74
2.90
1.25
3.16
1.30
0.61
29.01
1.30
3.05
70
2.46
Operating margin%
13.93
16.60
17.81
16.95
18.05
19.97
19.56
17.24
17.27
17.69
8.78
17.69
17.48
36
27.95
Net margin%
19.06
17.89
19.66
19.41
22.14
22.68
21.70
24.38
23.16
26.01
11.40
23.16
21.92
61
12.21
P/E ratio (avg)x
8.366
8.845
8.286
8.112
8.363
7.594
7.563
7.592
7.026
6.784
28.01
7.563
7.853
29
36.13
EV/EBITx
30.60
36.48
40.33
45.43
54.21
57.09
67.48
71.79
72.58
80.97
12.36
71.79
55.65
31
18.17
FCF yield (avg)%
25.56
25.81
23.69
20.79
22.86
21.52
21.27
20.72
22.04
24.17
6.41
21.52
22.45
40
27.50
FCF margin%
27.16
25.22
24.50
25.72
24.87
25.58
25.71
26.31
26.86
26.15
28.86
26.15
25.71
73
0.228
FCF / Net incomex
2.226
2.620
2.965
3.384
3.903
3.824
4.088
4.202
4.542
4.652
0.144
4.202
3.864
11
26.54
ROIC%
19.88
20.75
20.63
19.31
21.62
19.12
18.99
21.96
21.51
19.29
2.13
19.29
20.26
26
26.66
Return on equity%
7.84
9.86
9.52
9.35
7.01
8.27
7.65
5.41
6.20
6.74
26.13
6.74
7.75
43
27.89
Return on assets%
19.24
18.82
18.49
15.54
16.12
14.68
16.85
18.07
15.45
15.23
14.79
15.45
16.48
46
4,502
EPS₩
2,937
3,351
3,151
3,053
3,194
2,977
3,382
3,603
3,540
3,520
4,661
1.96%
2.70%
—
12.99
EPS growth%
3.14
2.37
0.87
1.92
0.40
0.47
2.64
3.24
5.91
8.84
12.48
3.24
2.50
9
4,089
Bookvalue per sh₩
1,142
1,096
1,011
977.86
1,009
1,007
1,034
1,108
1,250
1,209
2,713
3.69%
(0.39%)
—
3,271
FCF per share₩
2,308
2,301
2,150
2,134
2,026
2,311
2,660
2,511
2,346
2,241
7,301
2.04%
(0.60%)
—
7,165
Dividend per sh₩
1,950
2,047
2,047
1,817
1,926
1,812
1,864
1,802
1,959
1,776
6,042
(1.61%)
(1.60%)
—
25.49
Div yield (avg)%
7.98
8.16
7.98
5.71
8.10
7.60
6.27
6.51
9.02
10.34
4.75
7.60
7.98
8
18.24
Payout ratio%
6.72
5.70
2.73
2.79
1.20
3.16
4.24
5.01
2.81
4.32
3.59
4.24
3.70
90
3.936
Shares (diluted)M
3.656
3.664
3.149
3.064
2.704
2.526
2.370
2.024
2.072
2.196
4.034
(4.08%)
(5.50%)
22
4.56
Buyback yield%
18.48
16.66
14.67
15.26
14.69
13.71
16.58
18.38
21.11
18.51
2.35
18.38
16.62
67
1.407
D/E ratiox
2.399
2.777
2.718
3.073
3.024
3.564
3.470
3.950
4.057
4.682
1.080
3.950
3.272
83
51.25
Enterprise value₩B
73.77
79.84
84.19
85.84
103.3
108.7
117.8
138.2
157.6
166.0
17.30
9.96%
8.95%
73
31.04
LT debt₩B
110.6
116.5
111.4
104.7
104.3
105.8
117.1
120.9
127.9
143.2
51.58
6.55%
3.62%
85
Revenue
₩109.2B
3.54%
1.00×
Cost of revenue
₩64.64B
3.65%
1.01×
Operating expenses
₩14.33B
3.20%
0.97×
Cash and investments
18.11%
Spread over hurdle
90.27%