48.55
Revenue₩B
41.84
44.48
47.50
51.00
53.86
57.31
59.96
62.21
65.30
68.07
53.84
4.79%
5.64%
82
10.27
Revenue growth%
27.09
26.70
23.89
21.47
23.24
24.37
26.14
24.94
23.75
25.00
23.06
24.94
24.66
43
7.58
Gross margin%
7.59
5.12
7.38
4.69
6.09
7.46
8.96
6.35
3.59
6.36
14.27
6.36
6.36
37
3.75
Operating margin%
26.74
25.77
26.95
28.82
27.34
28.13
28.11
27.78
30.37
31.75
27.22
28.13
27.94
61
3.34
Net margin%
6.00
4.53
3.12
0.99
2.27
0.40
0.40
0.40
0.40
1.86
6.62
0.40
1.43
41
22.06
P/E ratio (avg)x
22.04
21.87
20.87
21.96
21.21
23.61
24.76
27.30
25.73
24.28
8.071
24.76
22.83
63
14.41
EV/EBITx
38.32
36.64
39.19
41.76
40.68
43.94
44.13
49.14
50.07
52.51
32.41
49.14
42.85
23
18.23
FCF yield (avg)%
7.43
7.78
5.19
7.64
5.50
7.95
8.36
11.17
12.16
13.04
26.78
11.17
7.86
19
18.25
FCF margin%
19.18
20.55
18.78
17.17
15.92
17.22
20.14
21.11
23.77
24.75
10.88
21.11
19.66
81
0.803
FCF / Net incomex
0.323
0.341
0.336
0.350
0.334
0.359
0.322
0.281
0.263
0.281
1.676
0.281
0.328
26
28.99
ROIC%
21.38
18.45
20.19
18.95
18.45
17.73
18.24
17.19
16.84
17.63
3.68
17.63
18.34
93
25.27
Return on equity%
1.41
3.32
1.98
1.14
0.40
2.48
4.92
6.73
7.37
5.09
25.08
5.09
2.90
55
3.54
Return on assets%
21.02
20.78
20.20
22.53
24.75
22.71
25.59
23.00
22.26
25.14
22.29
23.00
22.62
38
182.88
EPS₩
120.28
135.00
132.64
132.30
128.02
127.65
121.80
131.56
131.45
133.14
203.52
0.79%
1.72%
—
9.77
EPS growth%
14.89
13.98
15.93
17.88
19.84
17.96
18.84
17.11
17.06
15.89
7.31
17.11
17.08
10
69.07
Bookvalue per sh₩
393.35
394.18
432.95
464.24
452.34
525.75
523.03
616.78
679.67
702.27
210.19
9.20%
6.85%
—
238.27
FCF per share₩
164.53
154.75
177.00
197.33
218.90
250.11
235.53
257.08
254.82
241.88
168.21
2.02%
4.33%
—
194.22
Dividend per sh₩
162.71
153.71
144.34
158.58
152.23
141.42
134.33
120.17
131.85
123.44
109.55
(4.11%)
(4.02%)
—
15.92
Div yield (avg)%
12.64
12.59
12.34
14.55
17.14
16.19
16.48
15.59
16.84
14.03
2.78
16.19
15.07
53
29.79
Payout ratio%
11.12
8.53
7.61
6.49
9.49
11.52
9.73
12.33
13.35
16.33
14.81
12.33
10.42
78
202.8
Shares (diluted)M
128.6
126.0
128.7
125.5
133.0
139.2
137.2
131.6
118.9
103.6
203.7
(4.87%)
(2.95%)
40
13.68
Buyback yield%
11.42
10.27
10.07
7.40
9.95
9.63
7.63
10.58
9.11
9.74
2.01
9.63
9.85
93
0.589
D/E ratiox
2.403
2.420
2.452
2.825
2.933
3.119
3.517
4.194
5.006
5.041
1.230
4.194
3.026
81
3.434
Enterprise value₩B
26.56
26.83
26.07
26.83
24.30
26.00
25.00
24.01
21.53
21.65
15.15
(2.28%)
(1.75%)
79
26.46
LT debt₩B
13.06
12.16
12.63
13.39
12.91
12.73
14.47
15.24
15.01
15.01
5.732
3.06%
1.19%
21
Revenue
₩68.07B
5.64%
1.00×
Cost of revenue
₩46.96B
5.55%
0.99×
Operating expenses
₩10.84B
6.04%
1.04×
Goodwill & intangibles
17.51%
Spread over hurdle
18.42%