28.94
Revenue₩B
15.69
16.69
18.12
19.70
21.77
24.06
26.63
29.44
31.71
34.36
31.18
9.55%
9.18%
65
27.26
Revenue growth%
9.98
11.54
13.74
16.68
15.49
15.38
12.61
11.50
9.63
10.70
13.29
11.50
12.07
81
26.45
Gross margin%
10.61
12.75
14.77
15.49
17.13
16.59
17.71
17.27
16.97
15.62
5.59
16.97
16.11
13
16.77
Operating margin%
24.20
22.83
24.08
23.43
26.15
27.92
28.08
30.89
29.42
32.04
24.27
29.42
27.04
49
12.92
Net margin%
8.44
9.07
12.03
11.83
11.42
9.80
11.60
8.86
10.64
10.78
19.48
10.64
10.71
55
16.52
P/E ratio (avg)x
19.29
20.84
19.56
21.49
20.85
18.17
19.27
20.26
19.36
18.43
7.199
19.27
19.46
24
20.30
EV/EBITx
23.54
24.07
24.55
25.75
27.99
29.09
32.46
31.28
34.56
36.74
31.17
32.46
28.54
19
16.07
FCF yield (avg)%
7.23
5.14
3.62
2.50
2.65
0.40
0.40
0.40
0.62
0.40
26.91
0.40
1.56
14
14.26
FCF margin%
6.87
7.41
5.45
6.25
6.85
7.53
6.76
3.99
3.57
2.75
11.33
3.99
6.50
85
0.203
FCF / Net incomex
1.226
1.214
1.328
1.424
1.364
1.383
1.456
1.311
1.369
1.217
0.178
1.369
1.346
72
22.92
ROIC%
6.84
9.22
12.06
14.35
17.07
17.53
18.80
18.75
19.64
16.92
14.00
18.75
16.99
28
21.03
Return on equity%
20.40
18.91
20.45
19.27
17.62
15.43
13.75
14.35
12.50
9.98
20.76
13.75
16.53
35
28.12
Return on assets%
23.59
26.31
26.15
25.93
27.96
30.64
31.88
31.27
30.62
32.04
12.26
31.27
29.29
11
3,020
EPS₩
3,034
3,178
3,092
2,942
3,271
3,607
3,989
3,967
4,227
4,433
3,103
6.27%
3.46%
—
18.56
EPS growth%
9.96
7.47
8.34
7.27
7.94
8.74
6.11
5.63
5.49
3.96
8.73
5.63
7.37
60
3,486
Bookvalue per sh₩
892.57
905.65
844.20
815.69
689.61
740.50
663.94
694.59
703.33
758.93
2,840
1.93%
(1.84%)
—
3,183
FCF per share₩
1,855
1,836
1,795
1,540
1,503
1,288
1,391
1,447
1,540
1,357
2,731
(2.02%)
(3.84%)
—
3,346
Dividend per sh₩
1,632
1,819
1,900
2,090
2,372
2,331
2,619
2,512
2,638
2,609
2,524
1.92%
5.91%
—
6.44
Div yield (avg)%
2.28
3.28
4.90
6.30
4.57
7.11
9.86
10.98
8.71
7.02
16.09
8.71
6.66
29
10.05
Payout ratio%
13.97
14.42
14.71
15.65
18.04
17.73
19.08
21.04
20.17
22.94
13.55
20.17
17.88
32
7.612
Shares (diluted)M
6.323
6.618
6.686
6.683
7.184
7.169
6.184
6.701
6.564
6.824
7.779
(1.02%)
0.05%
68
6.41
Buyback yield%
15.03
17.34
20.04
19.98
21.60
19.57
19.49
17.62
16.70
18.69
7.42
18.69
19.09
45
0.682
D/E ratiox
0.863
0.886
1.012
1.046
1.194
1.303
1.381
1.344
1.512
1.566
0.178
1.381
1.248
56
12.99
Enterprise value₩B
40.58
34.80
32.61
32.12
33.41
28.78
29.65
32.09
34.70
32.14
44.23
(0.77%)
(1.81%)
45
2.665
LT debt₩B
12.67
13.07
14.53
15.27
15.01
15.74
15.06
14.82
13.45
13.51
10.53
(2.09%)
(0.16%)
9
Revenue
₩34.36B
9.18%
1.00×
Cost of revenue
₩23.16B
9.13%
1.00×
Operating expenses
₩4.762B
9.33%
1.01×
Goodwill & intangibles
14.92%
Spread over hurdle
(2.56%)