47.92
Revenue₩B
52.24
53.07
56.18
59.51
61.27
64.63
66.81
70.53
72.43
73.34
48.94
3.66%
3.81%
77
23.43
Revenue growth%
9.91
10.16
9.06
7.32
6.71
5.11
3.98
3.22
2.47
4.17
21.11
3.98
5.91
63
8.56
Gross margin%
30.10
28.48
26.97
28.43
28.12
28.13
25.53
24.66
24.60
26.74
9.59
25.53
27.54
11
4.68
Operating margin%
10.05
11.88
10.88
11.49
8.59
8.35
6.49
7.78
9.87
9.38
22.43
8.35
9.62
65
11.19
Net margin%
14.47
12.85
14.63
14.32
16.03
18.28
21.07
18.46
15.66
14.95
28.51
18.28
15.31
16
33.68
P/E ratio (avg)x
7.548
7.464
8.055
8.053
7.433
7.969
7.933
7.831
8.544
9.338
25.61
7.969
7.951
63
28.02
EV/EBITx
8.699
9.746
10.07
11.31
10.16
9.433
9.838
9.243
9.957
10.42
36.29
9.838
9.898
36
29.00
FCF yield (avg)%
16.80
14.86
15.04
12.92
13.55
15.60
15.72
17.03
19.04
21.36
20.78
17.03
15.66
34
5.27
FCF margin%
23.99
26.22
27.60
27.73
30.69
32.65
30.93
32.35
33.45
30.51
20.88
32.35
30.60
22
0.104
FCF / Net incomex
0.909
1.068
1.084
1.175
1.184
1.227
1.292
1.326
1.346
1.564
0.511
1.326
1.205
43
11.91
ROIC%
2.72
4.33
1.34
0.40
2.73
5.10
5.78
6.20
4.68
2.47
8.64
5.10
3.53
55
11.24
Return on equity%
4.91
3.45
0.52
0.40
1.11
0.40
1.42
2.12
0.40
0.40
21.45
0.40
0.81
45
18.00
Return on assets%
5.02
3.18
0.45
0.40
2.22
0.95
0.75
0.40
0.40
0.86
11.33
0.75
0.81
77
3,138
EPS₩
7,210
7,218
6,735
7,568
8,683
8,138
7,667
7,913
8,865
9,653
3,509
2.14%
3.46%
—
8.47
EPS growth%
15.68
18.36
17.61
14.90
17.06
18.15
18.57
20.92
18.92
16.21
17.73
18.57
17.88
66
6,583
Bookvalue per sh₩
7,004
7,332
8,553
9,731
11,709
13,839
13,506
15,993
19,268
22,193
7,469
13.64%
12.35%
—
6,790
FCF per share₩
13,431
15,106
15,651
16,670
19,261
21,552
24,827
25,488
26,023
31,183
1,356
10.12%
10.03%
—
8,244
Dividend per sh₩
3,867
4,120
4,031
4,008
4,347
4,853
5,067
5,712
6,483
6,715
2,502
9.09%
6.68%
—
13.93
Div yield (avg)%
11.13
9.02
10.86
9.01
8.00
10.34
11.66
11.37
11.34
13.94
26.75
11.37
10.99
47
29.01
Payout ratio%
11.19
9.81
12.66
12.65
10.90
11.32
14.11
17.08
15.25
12.92
6.91
14.11
12.66
81
8.043
Shares (diluted)M
6.231
5.911
5.580
5.988
5.698
5.745
5.555
4.980
4.745
4.378
8.137
(5.13%)
(4.63%)
56
3.12
Buyback yield%
6.76
5.73
4.68
5.17
6.32
7.95
5.55
4.83
3.58
1.12
15.80
4.83
5.36
17
1.685
D/E ratiox
0.902
0.966
0.974
1.125
1.297
1.273
1.487
1.606
1.653
1.907
1.554
1.606
1.285
19
62.70
Enterprise value₩B
62.61
59.23
62.38
62.05
55.03
55.87
51.76
48.62
52.08
46.00
54.70
(3.52%)
(3.89%)
59
68.35
LT debt₩B
35.00
39.78
39.92
43.51
49.23
48.19
54.12
55.50
53.08
58.41
26.84
3.48%
5.39%
78
Revenue
₩73.34B
3.81%
1.00×
Cost of revenue
₩38.91B
3.63%
0.98×
Operating expenses
₩13.61B
3.99%
1.02×
Cash and investments
16.91%
Spread over hurdle
37.66%