48.92
Revenue₩B
25.00
26.30
27.55
29.76
31.69
33.82
36.81
39.26
42.17
46.22
54.46
7.84%
7.04%
42
27.69
Revenue growth%
5.65
8.61
10.91
12.28
11.06
12.87
12.49
11.91
12.87
9.98
25.90
12.49
11.49
76
17.79
Gross margin%
27.51
25.64
28.27
27.31
29.19
31.49
33.58
35.72
37.05
38.95
3.66
35.72
30.34
46
2.60
Operating margin%
16.63
16.02
15.90
16.63
17.13
15.17
13.78
11.96
11.13
13.76
10.49
13.76
15.54
63
26.54
Net margin%
9.84
10.66
10.99
11.56
10.52
13.16
12.31
14.44
17.21
17.88
28.60
14.44
11.93
85
11.56
P/E ratio (avg)x
36.74
35.71
36.81
42.78
41.68
47.38
45.98
44.45
45.87
53.16
22.06
45.98
43.61
77
23.06
EV/EBITx
14.79
14.06
13.20
11.63
11.43
12.44
12.82
13.04
14.12
14.49
24.90
13.04
13.12
79
11.46
FCF yield (avg)%
20.14
22.47
25.45
24.05
26.09
26.24
26.13
23.20
22.81
25.49
6.27
25.49
24.75
33
6.45
FCF margin%
13.84
14.25
16.72
13.97
11.51
8.75
10.17
10.94
9.24
8.90
23.01
9.24
11.23
48
1.617
FCF / Net incomex
1.963
2.253
2.163
2.476
2.525
2.858
3.226
3.715
4.052
3.821
0.195
3.715
2.691
54
7.24
ROIC%
12.66
12.88
11.35
13.34
10.82
11.59
10.95
13.88
13.83
16.16
27.73
13.83
12.77
66
6.16
Return on equity%
6.70
3.86
1.93
3.32
1.86
0.67
1.54
4.23
3.00
2.64
2.84
2.64
2.82
45
22.41
Return on assets%
17.73
16.49
14.15
15.95
14.83
17.78
18.59
19.44
20.42
20.01
25.64
19.44
17.75
19
1,590
EPS₩
1,907
1,870
2,069
2,328
2,576
2,838
2,627
2,945
2,982
2,851
1,665
2.05%
5.37%
—
24.94
EPS growth%
9.30
10.68
9.66
10.17
11.58
10.61
9.98
9.38
7.79
9.71
20.36
9.71
9.85
36
1,083
Bookvalue per sh₩
2,425
2,853
2,782
3,315
3,750
4,048
4,051
4,049
4,264
4,279
253.66
2.68%
7.37%
—
659.72
FCF per share₩
912.97
872.78
844.55
945.56
920.54
1,062
1,150
1,273
1,213
1,297
1,330
7.10%
3.91%
—
534.46
Dividend per sh₩
1,844
1,807
1,897
2,163
2,390
2,367
2,235
2,176
2,189
2,283
549.53
(0.91%)
3.71%
—
21.46
Div yield (avg)%
0.40
1.72
0.40
3.39
3.18
0.40
0.49
2.52
0.66
0.40
29.69
0.49
0.58
77
3.36
Payout ratio%
16.20
17.70
16.32
16.38
15.23
15.43
14.50
17.34
18.23
19.49
11.57
17.34
16.35
20
11.04
Shares (diluted)M
10.27
10.51
11.17
12.26
12.02
10.94
10.88
9.995
10.44
10.94
11.24
(1.87%)
(0.52%)
69
2.33
Buyback yield%
11.28
10.22
11.18
9.79
10.57
9.75
7.82
10.01
7.59
10.43
9.81
9.75
10.12
40
1.532
D/E ratiox
0.498
0.472
0.500
0.537
0.582
0.537
0.578
0.545
0.567
0.520
1.799
0.545
0.537
81
8.591
Enterprise value₩B
54.16
62.15
61.83
62.81
60.29
67.36
64.57
66.40
64.51
62.95
14.54
0.87%
0.97%
74
35.20
LT debt₩B
13.54
13.06
12.11
10.86
10.10
10.42
10.66
9.818
9.482
9.418
5.382
(1.39%)
(4.41%)
59
Revenue
₩46.22B
7.04%
1.00×
Cost of revenue
₩31.25B
6.91%
0.99×
Operating expenses
₩8.374B
7.63%
1.06×
Cash and investments
16.98%
Spread over hurdle
(2.69%)