7.436
Revenue₩B
27.52
28.28
30.18
31.47
32.46
34.49
36.02
37.46
40.25
41.55
8.266
5.07%
4.66%
75
23.47
Revenue growth%
8.55
9.63
12.32
13.85
15.14
13.27
14.37
14.96
16.55
17.18
10.19
14.96
14.11
93
9.01
Gross margin%
24.76
27.35
27.45
27.72
26.74
29.37
30.32
31.27
30.75
27.83
29.01
30.32
27.77
23
4.66
Operating margin%
17.82
18.96
17.49
18.99
17.94
19.45
17.24
14.98
17.60
19.73
27.97
17.60
17.88
8
27.45
Net margin%
15.88
13.50
11.15
11.49
8.76
11.69
11.20
10.29
8.14
9.81
9.40
10.29
11.18
46
33.34
P/E ratio (avg)x
31.00
31.73
30.79
33.59
33.59
36.10
41.09
41.69
42.50
45.23
15.74
41.69
34.85
77
24.76
EV/EBITx
7.319
6.621
6.492
6.990
6.555
6.836
6.956
7.455
7.511
6.772
17.07
6.956
6.896
73
15.92
FCF yield (avg)%
4.56
5.81
4.06
4.31
6.22
7.45
10.02
9.66
11.25
13.92
7.45
10.02
6.83
72
22.48
FCF margin%
20.21
22.29
21.26
18.51
19.95
20.24
21.56
20.21
20.02
17.82
2.90
20.21
20.21
56
1.762
FCF / Net incomex
0.666
0.738
0.788
0.952
1.050
1.124
1.098
1.277
1.446
1.749
0.722
1.277
1.074
34
27.76
ROIC%
22.17
21.23
18.54
16.51
19.40
20.14
18.43
18.21
19.43
21.12
21.64
19.43
19.42
25
22.16
Return on equity%
23.56
24.42
22.01
19.48
17.25
17.30
17.71
20.21
20.32
22.14
13.18
20.21
20.26
58
12.17
Return on assets%
17.66
17.67
15.32
14.43
12.56
15.36
15.97
15.01
16.05
18.54
4.90
15.97
15.67
13
226.59
EPS₩
1,003
1,114
1,244
1,264
1,303
1,412
1,417
1,505
1,547
1,528
236.06
3.24%
3.92%
—
7.61
EPS growth%
26.51
26.81
26.65
23.81
21.51
19.84
22.08
22.65
24.95
23.82
17.06
22.65
23.82
37
617.83
Bookvalue per sh₩
2,403
2,493
2,426
2,502
2,483
2,828
2,886
3,225
3,566
3,870
1,124
9.28%
5.61%
—
512.90
FCF per share₩
1,791
1,854
1,952
2,052
2,122
2,345
2,294
2,225
2,394
2,590
496.95
4.07%
4.67%
—
251.84
Dividend per sh₩
1,117
1,191
1,213
1,397
1,625
1,675
1,871
1,847
1,820
2,081
809.27
5.07%
8.04%
—
17.96
Div yield (avg)%
7.95
9.37
10.82
10.01
7.03
5.53
6.98
8.81
5.94
7.26
18.14
6.98
7.60
89
5.40
Payout ratio%
8.29
9.41
9.48
6.48
9.48
9.77
11.59
13.99
14.91
14.06
29.48
13.99
9.63
30
15.88
Shares (diluted)M
19.78
17.69
19.66
21.08
23.22
22.33
22.74
23.69
23.12
20.38
15.55
(2.57%)
0.65%
74
5.16
Buyback yield%
10.05
8.20
11.18
9.13
11.05
11.05
13.05
13.98
15.77
15.29
18.87
13.98
11.12
85
1.660
D/E ratiox
0.276
0.267
0.299
0.319
0.283
0.256
0.253
0.274
0.244
0.234
0.927
0.253
0.270
51
5.544
Enterprise value₩B
45.99
51.73
59.17
58.16
61.88
60.96
65.26
71.50
73.40
83.02
24.43
6.06%
7.21%
52
33.92
LT debt₩B
48.19
46.99
51.82
57.93
63.09
74.04
82.51
80.54
86.76
85.66
13.21
6.31%
7.48%
36
Revenue
₩41.55B
4.66%
1.00×
Cost of revenue
₩26.78B
4.97%
1.03×
Operating expenses
₩8.287B
4.34%
0.97×
Goodwill & intangibles
19.11%
Cash and investments
17.77%
Spread over hurdle
(0.58%)