19.40
Revenue₩B
101.6
109.2
114.7
124.3
130.9
137.7
143.3
152.9
161.9
170.2
19.84
5.39%
5.99%
43
17.29
Revenue growth%
12.34
10.88
10.39
9.10
7.94
6.01
5.17
5.07
4.52
6.39
5.66
5.17
7.17
28
22.43
Gross margin%
26.34
24.78
27.11
28.10
30.64
27.97
27.17
29.76
30.71
33.36
20.37
29.76
28.04
7
5.23
Operating margin%
23.08
21.59
22.25
22.79
21.79
23.19
21.84
23.14
20.79
22.44
24.58
22.44
22.34
74
19.34
Net margin%
12.74
12.74
10.95
8.44
6.64
9.30
11.97
9.02
7.75
5.10
22.20
9.02
9.16
72
17.38
P/E ratio (avg)x
4.176
4.041
4.060
3.634
3.307
2.955
2.674
2.307
2.262
2.005
11.45
2.307
3.131
79
16.39
EV/EBITx
11.80
12.07
13.17
13.71
14.31
16.02
16.71
18.68
22.27
21.83
8.031
18.68
15.17
10
23.55
FCF yield (avg)%
25.49
26.76
27.63
28.22
26.40
25.63
27.99
26.53
24.51
21.71
23.44
25.63
26.46
72
25.62
FCF margin%
14.25
16.18
18.03
20.39
22.01
23.86
22.15
20.64
21.83
21.92
13.49
21.92
21.24
69
0.959
FCF / Net incomex
0.854
0.856
0.920
0.920
0.965
1.042
0.994
1.073
1.172
1.124
0.427
1.073
0.980
31
12.91
ROIC%
1.62
0.40
0.78
2.27
4.96
4.56
2.47
4.34
2.44
4.23
27.68
4.23
2.45
90
9.98
Return on equity%
27.63
28.22
28.06
27.08
29.79
32.72
32.13
30.42
28.32
28.99
2.22
30.42
28.66
76
19.63
Return on assets%
20.19
20.79
21.05
21.81
20.59
18.78
21.14
19.74
19.61
17.22
7.34
19.61
20.39
56
1,704
EPS₩
2,633
2,782
2,797
3,133
3,601
3,569
4,217
4,269
4,582
5,475
1,754
8.74%
7.44%
—
27.56
EPS growth%
16.37
14.93
15.48
14.70
11.81
14.43
17.37
17.32
19.73
22.63
13.53
17.37
15.92
47
745.23
Bookvalue per sh₩
1,139
1,108
966.66
937.68
819.08
886.49
793.39
698.48
760.00
824.75
1,473
0.14%
(4.62%)
—
1,507
FCF per share₩
894.66
967.01
964.90
1,060
1,222
1,306
1,395
1,543
1,512
1,465
1,073
3.68%
6.32%
—
1,155
Dividend per sh₩
1,771
1,852
2,038
2,050
1,960
2,219
2,517
2,351
2,327
2,206
549.88
2.40%
3.82%
—
23.61
Div yield (avg)%
18.48
20.05
18.28
21.27
22.35
25.02
23.64
24.25
26.72
25.13
26.98
25.02
23.00
6
5.21
Payout ratio%
7.85
5.67
7.57
8.92
7.64
7.57
6.71
6.02
6.82
4.93
2.42
6.71
7.19
28
41.29
Shares (diluted)M
25.78
27.55
26.10
25.56
22.11
21.53
20.15
20.18
21.20
20.36
39.66
(1.64%)
(3.14%)
57
13.11
Buyback yield%
24.35
22.03
24.88
22.63
20.49
19.72
20.76
21.96
23.41
22.70
25.29
21.96
22.33
57
1.137
D/E ratiox
2.952
3.530
3.441
3.838
3.924
4.665
5.117
5.111
5.645
6.196
0.584
5.117
4.295
86
75.21
Enterprise value₩B
123.0
127.2
135.7
128.8
128.5
141.6
141.6
138.6
157.6
167.8
105.8
5.48%
2.28%
74
146.9
LT debt₩B
136.9
129.6
147.9
146.7
161.6
153.4
152.4
177.6
174.0
182.7
82.33
2.49%
4.14%
21
Revenue
₩170.2B
5.99%
1.00×
Cost of revenue
₩104.2B
5.90%
0.99×
Operating expenses
₩30.96B
5.99%
1.00×
Spread over hurdle
72.87%