9.549
Revenue₩B
79.80
82.24
85.95
90.88
95.96
99.27
105.0
106.5
109.2
112.3
9.939
3.19%
3.70%
9
8.52
Revenue growth%
10.22
8.30
8.06
8.74
10.07
8.04
5.20
6.96
7.42
10.07
17.70
7.42
8.18
40
28.39
Gross margin%
25.21
22.64
22.90
21.29
24.19
22.84
20.14
17.31
18.65
16.45
14.88
18.65
21.97
6
20.08
Operating margin%
13.86
14.56
12.86
12.16
12.22
13.15
11.15
11.51
11.07
11.74
16.10
11.51
12.19
12
26.97
Net margin%
13.47
11.89
9.78
12.33
11.86
10.40
10.78
9.44
9.24
9.45
14.16
9.45
10.59
90
18.55
P/E ratio (avg)x
37.12
40.27
41.93
42.85
46.49
54.08
55.74
59.72
69.80
79.39
21.45
59.72
50.29
26
12.13
EV/EBITx
61.82
74.64
89.58
92.33
97.82
108.2
107.9
117.1
140.2
140.2
31.61
117.1
102.8
40
18.86
FCF yield (avg)%
2.52
1.75
0.89
2.31
2.43
0.40
2.59
0.88
3.66
6.42
20.84
2.59
2.37
58
19.52
FCF margin%
14.54
14.12
13.74
12.63
14.92
16.75
14.15
16.73
16.33
16.07
29.75
16.33
14.73
20
1.800
FCF / Net incomex
0.773
0.781
0.894
1.047
1.102
1.282
1.285
1.284
1.250
1.240
0.373
1.282
1.171
91
5.61
ROIC%
2.64
0.81
0.40
2.64
3.57
4.61
6.24
4.61
7.18
5.59
15.98
5.59
4.09
72
17.45
Return on equity%
4.01
4.95
6.63
4.09
5.81
5.62
7.53
7.52
5.26
3.25
27.08
5.62
5.44
56
11.08
Return on assets%
28.38
26.33
25.25
23.03
25.66
26.51
24.10
24.91
22.35
23.73
3.08
24.10
25.08
44
1,775
EPS₩
2,373
2,327
2,292
2,369
2,699
2,933
2,840
3,146
2,956
2,957
1,970
1.84%
3.10%
—
26.68
EPS growth%
17.61
18.88
20.17
23.00
22.58
23.92
20.97
19.94
19.52
17.01
6.94
19.94
20.05
89
2,061
Bookvalue per sh₩
975.31
989.63
984.98
1,036
906.69
803.36
833.67
854.92
889.59
903.12
429.03
(0.08%)
(1.81%)
—
2,553
FCF per share₩
2,239
2,661
2,914
3,239
3,609
3,527
3,650
4,228
4,655
5,153
2,097
7.38%
10.08%
—
1,806
Dividend per sh₩
720.95
699.93
800.65
803.25
779.72
857.33
853.69
900.54
858.74
825.89
2,512
1.16%
2.85%
—
3.81
Div yield (avg)%
30.66
31.63
29.69
26.90
26.16
25.02
22.28
21.52
23.17
22.49
16.29
22.49
25.59
78
19.25
Payout ratio%
27.45
30.30
31.27
33.13
30.83
30.52
27.68
26.43
28.07
25.29
4.72
27.68
29.18
7
27.17
Shares (diluted)M
34.29
32.99
32.40
30.17
33.68
36.76
41.31
38.05
36.91
37.32
26.00
2.08%
1.92%
74
10.82
Buyback yield%
8.58
9.65
9.20
10.18
9.08
9.22
8.43
6.26
8.13
11.01
15.23
8.43
9.14
83
1.454
D/E ratiox
0.796
0.744
0.829
0.875
0.797
0.803
0.768
0.772
0.691
0.721
0.627
0.768
0.784
69
39.29
Enterprise value₩B
29.57
31.28
33.66
35.87
33.29
31.83
32.16
35.77
40.77
40.79
92.42
4.14%
4.07%
80
21.72
LT debt₩B
108.0
127.0
141.5
140.7
136.5
135.3
134.4
156.8
157.2
164.9
39.20
3.85%
5.43%
78
Revenue
₩112.3B
3.70%
1.00×
Cost of revenue
₩66.81B
3.90%
1.02×
Operating expenses
₩11.74B
3.43%
0.97×
Goodwill & intangibles
14.59%
Cash and investments
14.47%
Spread over hurdle
64.66%