71.70
Revenue₩B
59.74
61.19
64.02
66.82
69.23
71.46
74.71
78.01
79.92
83.38
76.13
3.79%
3.72%
81
2.14
Revenue growth%
12.99
15.57
15.49
18.21
16.96
16.03
16.66
19.48
17.55
17.67
26.76
17.55
16.81
20
5.37
Gross margin%
17.54
19.23
19.13
16.76
18.65
16.86
15.53
14.52
12.69
14.19
4.92
14.52
16.81
47
16.82
Operating margin%
7.16
6.25
6.37
5.05
3.06
4.41
5.19
5.54
4.06
1.19
7.81
4.41
5.12
47
16.55
Net margin%
8.76
6.26
8.33
7.18
5.61
3.70
2.19
2.11
0.85
0.40
7.51
2.11
4.65
29
19.73
P/E ratio (avg)x
20.69
19.52
22.03
20.15
21.48
22.68
24.22
24.14
23.21
21.79
28.99
23.21
21.91
78
19.26
EV/EBITx
21.60
20.95
23.87
25.01
28.33
32.90
32.91
37.99
37.05
37.15
26.78
37.05
30.61
14
17.67
FCF yield (avg)%
15.77
13.00
12.20
11.64
8.80
6.30
7.62
5.43
3.31
4.91
15.66
5.43
8.21
86
9.31
FCF margin%
6.83
5.70
8.67
9.87
11.48
10.70
10.01
10.95
9.10
10.18
16.78
10.18
9.94
77
1.556
FCF / Net incomex
0.261
0.286
0.299
0.275
0.289
0.324
0.333
0.342
0.347
0.379
0.233
0.342
0.312
65
3.16
ROIC%
29.51
27.94
25.44
25.92
27.18
29.50
30.41
28.70
27.56
26.26
10.87
28.70
27.75
70
5.24
Return on equity%
2.36
0.40
2.19
0.40
1.18
1.44
3.96
1.95
1.81
0.40
9.56
1.81
1.63
26
15.12
Return on assets%
13.61
15.23
16.89
19.67
22.40
23.76
22.42
20.94
22.48
20.07
25.20
22.42
20.51
62
1,963
EPS₩
1,852
1,966
1,763
1,599
1,558
1,399
1,254
1,275
1,212
1,322
2,152
(3.24%)
(3.30%)
—
18.78
EPS growth%
16.23
14.95
12.15
11.30
11.63
10.21
9.67
11.57
11.69
12.22
4.47
11.57
11.66
61
1,253
Bookvalue per sh₩
290.74
285.09
296.59
255.98
244.52
219.70
209.61
226.90
241.68
252.02
857.53
0.61%
(1.01%)
—
2,073
FCF per share₩
1,321
1,523
1,557
1,498
1,697
1,851
1,954
2,042
2,176
1,997
1,237
3.31%
5.52%
—
386.43
Dividend per sh₩
2,093
1,893
1,674
1,506
1,625
1,671
1,592
1,734
1,652
1,625
1,844
—
(1.75%)
—
22.15
Div yield (avg)%
3.86
1.77
0.40
0.46
3.39
3.32
3.21
1.76
1.16
0.40
17.86
1.76
1.76
12
11.44
Payout ratio%
11.40
10.65
13.27
13.78
11.58
11.57
10.18
12.29
10.48
9.97
26.30
10.48
11.48
33
15.67
Shares (diluted)M
23.17
25.23
29.88
34.89
34.55
33.96
38.73
41.47
48.10
53.41
16.43
9.10%
8.36%
64
25.22
Buyback yield%
21.24
18.51
21.25
19.73
18.77
17.48
18.37
15.85
15.05
17.05
4.06
17.05
18.44
10
1.336
D/E ratiox
0.487
0.466
0.430
0.430
0.392
0.368
0.327
0.280
0.263
0.275
0.719
0.280
0.380
57
76.48
Enterprise value₩B
38.47
40.89
45.64
44.54
47.68
43.63
38.72
41.24
46.37
48.96
27.27
0.53%
3.25%
25
41.93
LT debt₩B
27.25
26.17
24.72
27.80
28.33
31.51
35.46
37.20
35.27
31.76
72.78
2.31%
1.06%
49
Revenue
₩83.38B
3.72%
1.00×
Cost of revenue
₩57.14B
3.50%
0.98×
Operating expenses
₩14.04B
3.66%
0.99×
Cash and investments
17.26%
Spread over hurdle
(0.41%)