10.23
Revenue₩B
41.29
41.94
42.31
43.01
44.50
44.52
44.66
44.16
45.02
45.48
10.71
0.43%
1.14%
26
8.37
Revenue growth%
27.93
29.29
30.60
32.24
32.42
29.74
27.22
29.25
27.25
28.98
8.38
28.98
29.27
74
12.21
Gross margin%
25.62
23.19
26.04
26.00
28.52
26.02
24.61
24.53
25.25
27.23
2.20
25.25
25.81
37
25.45
Operating margin%
5.20
4.18
2.68
4.52
4.35
4.40
4.76
3.17
5.01
5.43
7.68
4.76
4.46
7
17.78
Net margin%
9.95
10.64
11.28
12.89
15.73
14.94
14.30
14.37
15.64
18.01
27.68
14.94
14.33
45
27.29
P/E ratio (avg)x
10.40
9.814
10.71
11.40
11.12
11.10
10.49
10.86
10.51
9.761
27.21
10.51
10.61
73
14.85
EV/EBITx
21.74
23.52
28.08
31.16
31.73
34.49
37.67
38.08
41.75
48.79
31.87
38.08
33.11
58
12.28
FCF yield (avg)%
10.71
12.09
13.62
11.03
8.33
10.83
10.94
8.81
9.02
9.69
8.90
9.69
10.77
92
7.74
FCF margin%
16.50
14.11
15.36
17.81
18.11
16.65
18.26
18.68
17.65
16.42
8.28
17.65
17.15
13
0.974
FCF / Net incomex
2.446
2.534
2.833
3.147
3.579
4.125
4.280
4.949
5.423
5.754
1.794
4.949
3.852
63
22.78
ROIC%
21.82
19.11
19.37
20.92
19.80
18.22
17.80
15.15
14.23
17.10
22.21
17.10
18.66
34
18.77
Return on equity%
16.64
14.67
15.15
14.89
14.24
14.58
17.25
17.09
18.88
21.66
19.36
17.25
15.89
56
4.91
Return on assets%
18.63
17.01
17.19
16.97
16.23
14.98
12.62
11.69
11.36
9.08
20.97
11.69
15.60
28
966.59
EPS₩
147.03
128.59
121.08
120.43
115.66
108.99
96.89
84.51
89.57
96.27
1,007
(3.60%)
(4.49%)
—
23.26
EPS growth%
34.62
37.40
35.32
36.29
33.87
36.24
36.46
35.53
32.98
31.52
14.21
35.53
35.42
51
952.39
Bookvalue per sh₩
1,126
1,115
1,106
1,149
1,248
1,416
1,576
1,742
1,987
2,081
706.68
10.77%
7.61%
—
662.05
FCF per share₩
1,261
1,349
1,347
1,375
1,618
1,862
1,978
2,053
2,317
2,339
206.11
7.65%
7.29%
—
787.65
Dividend per sh₩
267.93
287.14
322.07
306.03
341.17
378.53
387.74
354.06
392.81
354.21
650.72
0.75%
3.57%
—
28.16
Div yield (avg)%
4.36
4.61
2.96
4.04
1.07
2.44
3.58
3.90
6.86
4.38
20.55
3.90
3.97
84
29.67
Payout ratio%
10.03
9.50
8.38
9.70
10.61
9.28
6.62
4.31
2.10
4.85
15.09
4.85
8.83
61
14.93
Shares (diluted)M
14.83
15.16
16.19
15.71
14.63
15.29
15.15
14.57
13.60
12.36
15.11
(3.32%)
(1.09%)
20
17.40
Buyback yield%
4.58
1.77
2.66
4.00
5.20
3.15
2.02
4.53
5.70
5.14
16.88
4.53
4.26
11
0.636
D/E ratiox
0.209
0.228
0.253
0.239
0.243
0.252
0.249
0.284
0.310
0.324
1.153
0.284
0.251
88
29.64
Enterprise value₩B
4.482
4.826
4.882
4.181
3.749
4.037
3.422
3.116
3.217
2.776
37.32
(5.83%)
(5.00%)
44
27.65
LT debt₩B
19.42
19.58
20.69
19.98
22.10
24.44
28.82
28.18
31.17
36.66
12.21
10.66%
8.18%
35
Revenue
₩45.48B
1.14%
1.00×
Cost of revenue
₩31.54B
1.31%
1.02×
Operating expenses
₩4.751B
0.20%
0.91×
Cash and investments
17.41%
Spread over hurdle
11.51%