42.77
Revenue₩B
129.4
130.2
129.0
129.3
129.3
129.3
131.4
135.2
135.5
137.6
45.00
1.25%
0.88%
49
27.81
Revenue growth%
12.65
13.96
11.42
12.42
14.72
15.94
14.09
15.71
16.09
16.32
22.65
15.94
14.41
93
7.17
Gross margin%
4.53
4.94
6.72
8.99
10.53
10.04
9.43
8.40
8.37
7.26
20.07
8.40
8.38
32
29.87
Operating margin%
16.78
14.76
15.70
17.86
16.59
13.66
11.56
10.12
12.64
15.54
18.27
12.64
15.15
84
3.30
Net margin%
19.78
19.99
20.23
18.12
16.37
15.90
17.78
20.41
19.01
17.21
10.60
17.78
18.57
65
14.04
P/E ratio (avg)x
31.91
36.73
35.57
33.69
33.88
38.10
39.68
41.41
45.50
46.40
19.37
41.41
37.41
64
12.38
EV/EBITx
27.88
30.22
34.81
34.69
39.54
42.39
45.34
45.82
49.80
56.01
10.16
45.82
40.96
54
6.08
FCF yield (avg)%
7.67
5.40
7.34
9.87
7.28
9.96
10.21
11.40
11.11
11.20
19.93
11.11
9.92
91
28.23
FCF margin%
9.52
9.01
10.15
8.61
6.77
5.34
8.31
7.47
8.96
7.91
9.64
7.91
8.46
22
1.256
FCF / Net incomex
1.082
1.068
0.997
0.965
0.988
1.032
1.101
1.138
1.100
1.023
1.723
1.100
1.050
84
20.23
ROIC%
16.92
17.30
17.94
17.00
16.24
16.43
16.93
19.92
21.93
20.13
25.96
19.92
17.15
84
13.29
Return on equity%
25.97
24.30
24.67
26.40
25.00
26.35
28.11
26.31
27.14
24.59
3.71
26.35
26.14
94
29.72
Return on assets%
18.30
19.79
19.55
20.66
22.76
21.42
22.42
20.20
17.42
17.55
9.80
20.20
20.00
52
1,418
EPS₩
3,305
3,811
3,662
3,944
4,484
4,930
4,892
4,916
5,072
5,190
1,498
2.96%
4.98%
—
27.73
EPS growth%
4.89
6.24
3.38
2.15
0.40
0.40
2.73
5.69
4.73
7.44
19.29
4.73
4.05
75
778.93
Bookvalue per sh₩
2,572
2,610
2,423
2,253
2,241
1,978
1,961
1,993
2,031
2,206
2,913
(0.32%)
(1.86%)
—
4,152
FCF per share₩
7,710
7,891
9,361
10,242
10,131
10,550
10,870
10,670
12,321
14,331
2,851
7.18%
7.31%
—
1,505
Dividend per sh₩
4,714
4,598
4,976
5,239
6,064
5,991
6,360
6,798
6,884
8,162
1,160
6.12%
7.50%
—
18.78
Div yield (avg)%
25.54
24.77
22.88
22.57
24.03
24.67
25.70
26.85
27.86
28.78
29.36
26.85
25.16
7
22.71
Payout ratio%
10.21
12.22
14.35
13.32
15.58
15.48
13.66
15.50
17.62
17.61
25.03
15.50
14.91
42
14.44
Shares (diluted)M
19.41
21.53
21.25
21.96
23.63
25.62
26.12
25.21
25.18
29.43
14.60
4.49%
4.64%
27
6.46
Buyback yield%
24.64
25.12
26.40
26.29
27.18
28.35
26.61
28.79
30.45
27.87
29.06
28.35
26.90
80
0.206
D/E ratiox
1.122
1.230
1.464
1.509
1.653
1.723
1.922
1.909
2.064
2.011
0.655
1.922
1.688
88
58.72
Enterprise value₩B
24.84
25.48
26.94
30.63
31.60
29.32
29.11
31.22
33.00
30.63
90.04
(0.62%)
2.20%
89
30.26
LT debt₩B
91.02
98.28
107.2
125.6
129.7
137.7
155.5
172.0
193.0
216.0
100.2
10.74%
10.28%
89
Revenue
₩137.6B
0.88%
1.00×
Cost of revenue
₩96.30B
0.88%
1.00×
Operating expenses
₩19.84B
0.69%
0.98×
Spread over hurdle
(2.30%)