42.58
Revenue₩B
53.00
54.79
56.52
57.17
57.69
57.69
59.18
61.04
61.72
64.13
43.89
2.14%
2.19%
52
8.96
Revenue growth%
26.83
26.47
27.30
26.94
25.30
25.52
24.37
23.10
25.10
27.67
14.17
25.10
26.00
65
15.24
Gross margin%
11.39
11.60
10.71
10.36
11.48
14.07
13.64
11.63
13.64
16.10
20.93
13.64
11.61
93
26.02
Operating margin%
3.50
5.63
4.86
7.57
10.57
13.06
11.89
10.27
11.52
14.27
10.92
11.89
10.42
83
27.65
Net margin%
1.51
0.40
1.11
0.40
0.40
2.09
0.40
2.65
1.85
2.31
7.08
2.09
1.31
79
34.27
P/E ratio (avg)x
21.02
24.08
28.21
33.70
34.98
42.38
42.72
43.02
45.36
51.13
9.026
43.02
38.68
55
21.42
EV/EBITx
16.03
17.63
18.28
19.48
21.55
23.67
25.47
28.56
29.23
30.24
20.61
28.56
22.61
51
15.65
FCF yield (avg)%
12.67
11.46
10.01
12.39
11.79
12.16
12.45
10.35
8.04
9.43
4.79
10.35
11.62
50
26.74
FCF margin%
28.77
27.94
27.54
25.35
22.95
23.02
24.32
21.77
22.62
20.36
22.74
22.62
23.67
58
0.797
FCF / Net incomex
0.962
0.969
1.037
1.038
1.085
1.031
1.078
1.014
1.023
1.143
1.593
1.031
1.034
29
27.16
ROIC%
13.87
11.75
11.87
11.37
9.71
10.67
10.99
9.34
10.47
10.57
10.93
10.57
10.83
7
8.39
Return on equity%
20.62
18.79
19.63
18.62
15.96
13.62
16.53
17.22
14.94
12.35
10.54
14.94
16.87
35
8.35
Return on assets%
17.20
16.09
16.75
18.07
19.60
19.25
19.30
16.63
17.60
19.86
3.07
19.25
17.83
65
17,422
EPS₩
3,325
3,553
3,609
3,693
3,919
3,503
3,601
3,113
3,255
2,816
19,082
(6.40%)
(2.86%)
—
16.36
EPS growth%
25.42
26.78
24.49
22.67
20.76
18.02
20.05
20.94
20.30
17.33
9.23
20.05
20.85
43
20,841
Bookvalue per sh₩
21,023
19,975
18,983
20,682
22,864
21,642
22,677
22,562
22,177
20,496
5,131
(2.16%)
(0.04%)
—
18,217
FCF per share₩
20,274
20,158
20,584
23,237
21,901
22,055
20,427
21,403
21,708
24,573
20,120
2.33%
2.76%
—
11,892
Dividend per sh₩
27,485
31,492
30,694
32,135
33,888
31,952
31,777
33,592
39,202
45,640
9,530
6.14%
5.02%
—
12.85
Div yield (avg)%
9.01
6.94
5.17
2.44
3.08
3.71
3.60
5.79
3.38
5.47
2.81
3.71
4.44
50
19.81
Payout ratio%
21.95
20.53
21.76
23.19
24.12
27.01
27.56
27.45
25.04
26.16
14.01
27.01
24.58
52
2.658
Shares (diluted)M
2.723
2.351
2.517
2.699
2.538
2.501
2.653
2.744
2.393
2.546
2.759
0.06%
(0.07%)
71
11.43
Buyback yield%
16.27
16.31
15.65
16.30
16.13
14.77
14.06
12.07
12.70
13.76
23.38
13.76
15.21
6
0.540
D/E ratiox
2.073
2.107
2.286
2.512
2.927
2.925
3.269
3.214
3.100
3.232
0.423
3.214
2.926
86
9.439
Enterprise value₩B
6.566
7.272
7.368
7.191
7.791
7.237
7.805
7.418
7.135
6.278
43.59
(4.23%)
(1.40%)
47
39.01
LT debt₩B
39.22
37.56
36.56
33.76
29.95
29.47
31.78
34.26
38.27
36.68
42.27
4.14%
(1.40%)
89
Revenue
₩64.13B
2.19%
1.00×
Cost of revenue
₩41.07B
1.93%
0.97×
Operating expenses
₩16.13B
2.54%
1.03×
Goodwill & intangibles
16.64%
Spread over hurdle
(0.27%)