14.67
Revenue₩B
31.64
34.20
36.77
39.23
42.54
45.92
48.64
52.00
54.70
58.50
16.13
6.58%
7.08%
53
29.00
Revenue growth%
6.11
4.91
3.01
4.64
6.73
8.31
10.19
12.97
10.63
13.58
7.24
10.63
7.52
29
23.40
Gross margin%
17.81
18.15
15.64
13.44
14.22
16.66
14.39
15.59
13.27
15.34
7.95
15.34
15.47
66
2.93
Operating margin%
6.74
7.31
6.69
8.88
11.59
10.85
12.17
9.74
10.01
8.03
15.85
10.01
9.31
94
10.66
Net margin%
20.15
21.65
21.73
20.76
18.82
16.68
14.79
13.41
14.47
12.00
7.02
14.47
17.75
44
28.05
P/E ratio (avg)x
21.34
23.53
22.37
23.64
22.98
24.00
24.13
24.11
24.41
27.21
7.552
24.13
23.82
40
9.629
EV/EBITx
18.43
18.62
16.91
18.69
18.74
19.00
20.29
20.79
18.59
17.05
30.52
19.00
18.66
56
24.53
FCF yield (avg)%
4.46
5.56
3.74
1.15
0.40
1.12
1.92
2.40
0.69
0.87
29.48
1.12
1.53
50
4.67
FCF margin%
7.40
5.19
6.43
4.02
2.19
3.86
1.84
0.53
3.28
3.76
29.45
3.28
3.81
92
1.257
FCF / Net incomex
0.854
0.815
0.764
0.758
0.666
0.637
0.590
0.592
0.584
0.594
1.792
0.592
0.651
72
3.99
ROIC%
10.96
12.83
14.82
13.02
12.93
15.62
14.81
12.91
13.81
11.17
3.57
13.81
12.98
81
16.26
Return on equity%
16.59
14.13
11.60
9.26
8.84
8.18
9.41
8.44
7.07
9.96
28.88
8.44
9.34
65
17.24
Return on assets%
7.23
8.02
9.53
7.08
4.10
5.74
4.25
6.04
6.80
8.21
15.52
6.04
6.94
39
187.06
EPS₩
2,316
2,658
2,849
3,280
3,768
4,165
4,622
5,367
5,421
6,264
201.47
10.70%
11.69%
—
28.20
EPS growth%
28.65
26.27
25.11
27.67
26.40
25.91
23.50
20.64
22.97
20.56
7.95
22.97
25.51
54
743.04
Bookvalue per sh₩
1,598
1,530
1,675
1,818
2,106
2,245
2,332
2,537
2,425
2,639
674.26
4.61%
6.32%
—
1,065
FCF per share₩
708.49
628.20
614.52
546.96
513.61
492.30
475.97
522.75
487.19
465.23
775.60
(1.96%)
(5.13%)
—
1,052
Dividend per sh₩
791.59
730.84
707.05
747.98
690.67
715.59
782.79
792.98
758.57
732.85
757.29
1.19%
0.03%
—
14.77
Div yield (avg)%
12.61
15.14
17.61
16.83
14.13
15.16
15.17
15.53
18.32
20.57
7.01
15.53
15.35
19
5.60
Payout ratio%
9.77
8.83
8.91
11.91
9.50
7.09
6.71
4.97
5.55
8.35
27.78
6.71
8.59
61
22.98
Shares (diluted)M
23.84
25.49
26.19
26.73
27.44
29.68
32.44
35.16
38.32
36.06
23.00
5.61%
4.23%
48
25.43
Buyback yield%
5.21
3.14
2.77
2.61
4.96
3.63
1.75
0.40
1.22
0.40
24.83
1.22
2.69
81
1.539
D/E ratiox
0.330
0.334
0.302
0.263
0.279
0.259
0.277
0.300
0.298
0.298
0.848
0.298
0.298
54
13.28
Enterprise value₩B
10.49
11.55
12.04
12.78
11.92
10.97
12.14
11.07
10.88
9.732
44.22
(3.97%)
0.27%
25
12.56
LT debt₩B
20.72
22.99
20.80
22.87
21.96
23.40
22.31
21.57
22.19
24.12
46.94
1.90%
1.18%
91
Revenue
₩58.50B
7.08%
1.00×
Cost of revenue
₩30.47B
6.71%
0.97×
Operating expenses
₩8.423B
7.62%
1.05×
Cash and investments
16.95%
Spread over hurdle
22.96%