77.90
Revenue₩B
89.18
90.59
92.63
91.70
90.49
92.95
94.17
95.87
96.95
98.03
83.44
1.61%
1.08%
80
15.64
Revenue growth%
5.95
4.92
7.25
5.07
3.65
2.98
3.29
5.31
4.33
2.48
13.77
3.29
4.62
51
24.63
Gross margin%
19.96
17.51
17.66
14.89
15.58
14.38
12.17
11.02
13.99
12.35
21.64
12.35
14.63
36
26.30
Operating margin%
0.90
3.76
1.19
2.98
5.66
3.13
3.98
2.82
3.55
5.96
13.39
3.55
3.34
94
4.07
Net margin%
13.50
15.15
18.01
15.75
13.92
13.07
11.25
10.19
11.46
13.21
20.53
11.46
13.36
5
26.12
P/E ratio (avg)x
17.46
17.75
20.12
20.30
21.46
20.50
24.29
23.22
26.92
27.52
32.34
24.29
20.98
90
11.76
EV/EBITx
8.193
9.448
10.20
11.45
13.41
15.72
17.46
17.05
19.32
21.17
37.55
17.46
14.56
38
29.70
FCF yield (avg)%
11.35
11.52
13.53
11.05
13.13
14.62
17.06
15.41
12.57
10.56
18.10
14.62
12.85
68
25.37
FCF margin%
11.94
11.33
14.15
14.79
13.93
13.78
12.07
9.21
9.73
10.59
29.49
10.59
12.01
10
0.860
FCF / Net incomex
0.571
0.575
0.536
0.512
0.558
0.544
0.554
0.566
0.550
0.613
1.776
0.554
0.556
36
23.87
ROIC%
17.75
16.04
14.10
16.46
17.56
16.30
15.64
18.11
18.37
17.10
13.59
17.10
16.78
86
11.24
Return on equity%
24.43
25.18
27.99
26.27
24.83
26.37
23.70
25.07
23.29
24.02
27.48
24.02
24.95
24
18.52
Return on assets%
29.22
27.97
27.57
25.52
26.90
27.94
26.00
28.89
28.75
26.96
10.38
27.94
27.76
62
1,662
EPS₩
3,630
4,006
4,699
5,370
6,459
6,403
6,547
6,927
6,853
7,127
1,775
1.99%
6.89%
—
11.36
EPS growth%
19.90
20.50
22.68
23.28
24.05
23.88
25.32
27.36
28.12
25.88
3.74
25.88
23.97
12
3,497
Bookvalue per sh₩
3,368
3,626
3,509
3,247
3,105
2,794
2,995
2,718
2,475
2,378
646.35
(5.20%)
(3.75%)
—
2,482
FCF per share₩
1,659
1,689
1,939
2,075
2,111
2,553
2,567
2,880
2,955
3,224
2,971
8.84%
7.11%
—
1,603
Dividend per sh₩
3,405
3,291
3,093
2,926
3,118
3,582
3,460
3,337
3,713
3,933
3,076
4.76%
2.58%
—
26.16
Div yield (avg)%
1.92
4.53
2.57
1.91
3.38
2.82
2.47
2.01
1.71
1.39
7.20
2.01
2.24
39
25.87
Payout ratio%
24.63
27.44
24.57
24.36
25.61
27.32
26.69
27.69
29.28
27.99
12.69
27.69
27.00
16
16.16
Shares (diluted)M
13.91
14.47
13.28
13.23
13.31
12.47
10.91
10.62
9.672
9.599
15.98
(6.33%)
(3.10%)
93
23.09
Buyback yield%
20.39
20.35
20.64
20.84
19.46
21.87
24.64
24.56
26.22
29.11
13.27
24.64
21.35
83
1.178
D/E ratiox
1.756
1.818
2.077
2.290
2.358
2.592
2.828
2.882
3.039
3.195
0.449
2.882
2.475
29
23.65
Enterprise value₩B
67.99
70.28
75.83
74.63
80.31
85.43
93.24
109.5
121.8
130.3
101.2
10.17%
7.49%
42
54.61
LT debt₩B
79.47
74.08
74.03
73.74
68.40
78.19
73.27
73.04
74.99
83.58
7.172
4.09%
(0.07%)
16
Revenue
₩98.03B
1.08%
1.00×
Cost of revenue
₩53.38B
1.29%
1.02×
Operating expenses
₩17.48B
0.66%
0.96×
Spread over hurdle
17.27%