62.29
Revenue₩B
28.63
31.57
33.39
35.37
38.05
41.65
44.45
47.78
51.13
56.25
67.40
8.14%
7.71%
93
27.14
Revenue growth%
21.08
20.06
21.08
21.85
23.82
23.93
25.47
25.82
24.04
24.13
23.64
24.13
23.88
64
20.56
Gross margin%
15.40
16.62
13.70
13.70
14.89
16.38
15.84
14.54
12.71
14.15
9.35
14.54
14.72
48
20.10
Operating margin%
4.25
1.57
1.77
0.40
0.40
0.40
1.72
2.95
5.33
2.69
17.33
2.69
1.74
86
10.46
Net margin%
5.11
5.47
7.64
5.13
7.88
6.29
5.94
4.00
2.71
5.20
27.00
5.20
5.34
46
25.72
P/E ratio (avg)x
12.10
11.43
12.33
12.99
13.75
14.86
14.41
12.88
13.40
13.38
37.73
13.40
13.19
80
15.51
EV/EBITx
18.76
21.22
22.94
25.38
28.85
30.94
34.13
39.25
39.88
38.48
28.11
38.48
29.90
87
3.27
FCF yield (avg)%
11.86
13.92
15.65
15.95
13.05
11.32
14.23
11.88
14.82
17.36
8.88
14.23
14.08
20
11.83
FCF margin%
15.85
15.10
16.77
16.34
14.60
14.90
14.99
17.68
19.13
19.89
26.63
17.68
16.10
66
1.648
FCF / Net incomex
1.679
1.649
1.735
1.685
1.695
1.842
1.690
1.742
1.700
1.798
0.405
1.742
1.698
18
11.43
ROIC%
11.43
13.19
10.28
8.51
6.74
9.56
8.35
9.68
9.34
8.39
9.86
9.34
9.45
62
12.43
Return on equity%
12.83
11.72
8.79
9.88
11.35
9.85
11.34
11.04
10.13
11.48
29.03
11.04
11.19
43
2.73
Return on assets%
6.48
5.32
6.20
8.95
11.77
9.44
10.26
9.83
8.96
8.53
19.92
9.44
8.95
86
1,555
EPS₩
1,112
1,264
1,384
1,410
1,622
1,738
1,816
1,964
2,311
2,578
1,648
9.71%
10.46%
—
22.03
EPS growth%
9.00
9.75
8.31
8.15
9.54
9.99
12.24
12.62
15.27
18.12
22.09
12.62
9.87
63
4,051
Bookvalue per sh₩
3,221
3,431
3,631
3,768
3,971
4,015
3,882
3,753
3,329
3,471
3,242
(2.65%)
1.57%
—
1,504
FCF per share₩
4,820
5,371
5,591
6,202
6,178
7,191
8,053
7,625
7,239
7,306
3,354
3.41%
5.40%
—
818.35
Dividend per sh₩
1,237
1,099
1,180
1,121
947.94
897.85
801.28
707.67
716.76
627.37
2,493
(7.92%)
(6.99%)
—
17.84
Div yield (avg)%
16.24
17.24
14.81
11.96
11.05
10.12
12.42
10.48
8.36
8.81
23.30
10.12
11.51
70
10.33
Payout ratio%
19.36
20.17
19.68
19.49
21.30
22.64
24.36
24.86
24.86
24.36
15.75
24.36
21.97
55
8.248
Shares (diluted)M
6.871
6.053
6.152
6.299
6.039
6.587
7.285
7.316
6.611
5.786
8.508
(0.85%)
(2.35%)
71
19.68
Buyback yield%
2.96
1.14
1.75
0.40
0.40
2.45
4.59
7.25
5.61
5.00
29.65
5.00
2.71
47
1.485
D/E ratiox
1.534
1.628
1.474
1.391
1.451
1.509
1.594
1.410
1.533
1.704
1.229
1.533
1.521
8
28.97
Enterprise value₩B
39.91
35.55
31.53
27.74
26.14
26.48
25.60
23.47
22.31
20.13
28.55
(5.09%)
(6.11%)
44
15.51
LT debt₩B
52.25
52.58
60.47
69.04
74.46
83.37
78.50
79.11
77.56
85.53
39.37
2.81%
6.14%
81
Revenue
₩56.25B
7.71%
1.00×
Cost of revenue
₩37.39B
7.33%
0.96×
Operating expenses
₩12.84B
8.22%
1.05×
Cash and investments
20.78%
Goodwill & intangibles
17.09%
Spread over hurdle
(1.41%)