84.18
Revenue₩B
56.50
60.67
63.09
68.12
70.46
75.82
80.76
84.64
88.84
93.59
86.55
5.84%
5.59%
46
26.58
Revenue growth%
8.13
6.65
6.04
7.96
10.44
8.81
6.85
8.12
10.21
12.13
9.45
8.81
8.12
25
24.27
Gross margin%
14.50
12.64
13.27
15.42
17.41
20.13
21.86
19.37
19.23
21.32
7.71
20.13
18.32
34
2.89
Operating margin%
10.85
12.36
13.22
13.73
11.55
10.90
12.28
10.27
11.63
13.73
27.68
11.63
11.95
85
29.13
Net margin%
27.89
28.84
30.56
30.42
32.87
34.95
33.40
32.37
30.59
32.18
22.42
32.37
31.39
45
32.16
P/E ratio (avg)x
26.39
31.00
36.00
42.44
45.14
46.97
55.45
56.06
60.95
59.02
23.60
56.06
46.06
53
10.09
EV/EBITx
49.64
46.84
51.16
58.41
65.37
64.46
71.46
69.43
74.80
80.02
26.62
71.46
64.91
16
11.04
FCF yield (avg)%
29.96
30.23
28.72
27.65
27.30
29.04
28.51
29.26
27.29
26.87
13.02
28.51
28.62
70
13.09
FCF margin%
26.86
26.94
28.59
26.22
24.58
22.12
25.10
23.12
23.60
25.16
9.22
23.60
25.13
58
0.188
FCF / Net incomex
0.664
0.624
0.615
0.639
0.629
0.600
0.632
0.675
0.621
0.580
1.718
0.621
0.627
85
8.42
ROIC%
24.86
22.54
24.98
27.12
26.79
27.58
26.06
25.10
25.97
27.93
19.96
26.06
26.01
39
14.31
Return on equity%
5.60
4.51
5.76
5.36
7.38
5.89
4.57
7.15
4.61
5.91
19.25
5.89
5.68
68
26.09
Return on assets%
24.22
22.45
22.79
23.14
25.84
22.91
23.95
23.26
20.83
23.78
11.50
23.26
23.20
60
16,244
EPS₩
10,391
12,161
11,561
12,917
14,396
15,254
14,455
15,241
15,860
15,259
17,381
1.17%
3.51%
—
24.45
EPS growth%
19.79
19.25
16.49
17.65
18.29
18.91
19.43
17.72
20.26
22.37
12.02
19.43
19.08
31
11,666
Bookvalue per sh₩
3,122
3,165
3,115
2,973
3,151
3,256
3,663
3,670
3,997
4,106
14,303
5.44%
4.13%
—
16,309
FCF per share₩
10,113
9,454
9,860
9,711
11,226
12,774
14,727
13,790
13,957
14,847
6,105
5.75%
3.70%
—
7,283
Dividend per sh₩
8,547
7,519
7,856
7,727
6,799
7,248
7,120
7,201
6,862
6,953
11,966
0.45%
(1.42%)
—
18.46
Div yield (avg)%
15.51
13.61
16.47
16.56
19.39
20.18
17.65
19.96
20.49
21.23
4.74
20.18
18.52
55
23.52
Payout ratio%
17.80
17.17
15.40
18.04
18.85
19.41
18.55
17.89
16.17
18.97
26.94
18.55
17.97
81
4.055
Shares (diluted)M
3.457
3.734
3.880
3.814
4.173
4.121
4.744
4.958
4.844
5.272
3.905
4.79%
5.07%
53
15.96
Buyback yield%
14.39
12.04
10.03
10.88
11.03
12.13
15.00
16.41
18.72
17.53
28.29
16.41
13.26
71
0.106
D/E ratiox
0.786
0.798
0.953
0.950
1.079
1.288
1.277
1.494
1.541
1.820
1.762
1.494
1.178
81
79.56
Enterprise value₩B
28.08
27.37
31.63
35.78
41.63
39.42
44.10
49.21
48.80
54.03
24.06
5.36%
8.18%
49
71.60
LT debt₩B
28.77
32.89
38.47
39.21
44.49
42.79
42.94
42.52
41.59
43.54
7.230
(0.43%)
6.00%
60
Revenue
₩93.59B
5.59%
1.00×
Cost of revenue
₩65.51B
5.59%
1.00×
Operating expenses
₩16.28B
6.13%
1.05×
Goodwill & intangibles
17.82%
Cash and investments
16.67%
Spread over hurdle
50.43%