17.11
Revenue₩B
36.69
40.33
42.79
45.89
50.55
55.68
59.75
65.52
70.84
18.70
19.08
9.07%
8.71%
20
15.29
Revenue growth%
21.31
18.77
17.21
18.86
18.66
19.01
18.25
16.27
14.65
9.28
13.13
18.25
18.72
5
26.63
Gross margin%
21.75
20.68
18.79
20.49
21.65
23.82
26.41
27.54
28.91
12.83
17.63
26.41
21.70
31
15.26
Operating margin%
6.26
5.59
6.62
8.44
8.49
9.86
7.83
8.48
9.75
13.78
27.96
8.49
8.20
5
12.71
Net margin%
15.09
16.21
17.39
16.28
13.84
16.43
18.21
17.94
18.11
20.11
5.03
17.94
16.36
21
34.32
P/E ratio (avg)x
21.51
20.63
18.13
19.64
19.64
17.50
15.59
15.97
15.31
11.66
9.599
15.97
18.89
81
28.71
EV/EBITx
7.465
6.750
6.009
6.013
5.667
5.271
5.498
5.558
5.153
34.52
28.09
5.498
5.838
25
7.67
FCF yield (avg)%
16.59
13.85
12.81
11.50
14.04
14.32
14.13
17.12
16.18
22.65
19.68
14.32
14.23
48
10.22
FCF margin%
23.61
23.39
21.22
21.86
22.21
23.11
22.46
23.72
21.17
5.48
20.98
22.46
22.33
6
0.908
FCF / Net incomex
0.529
0.514
0.504
0.447
0.407
0.399
0.391
0.413
0.392
1.725
1.697
0.399
0.430
45
24.19
ROIC%
17.74
18.77
21.73
24.16
23.79
24.92
22.87
25.09
22.50
24.55
4.07
23.79
22.69
87
9.68
Return on equity%
18.67
21.44
22.25
22.04
20.00
22.65
24.00
22.09
21.26
8.80
5.87
22.09
21.74
42
27.74
Return on assets%
17.93
20.22
22.32
25.28
26.53
26.02
25.50
28.14
26.35
13.26
19.93
26.35
25.39
64
1,067
EPS₩
490.40
513.08
554.63
529.72
563.24
543.97
540.37
548.52
531.50
1,180
1,261
0.07%
1.45%
—
23.39
EPS growth%
22.39
20.56
19.70
21.89
23.51
22.64
24.79
23.07
20.60
9.56
19.13
23.07
22.33
34
917.89
Bookvalue per sh₩
964.67
1,015
1,047
1,163
1,357
1,292
1,308
1,382
1,317
259.27
884.03
2.52%
3.15%
—
919.05
FCF per share₩
1,641
1,916
2,023
1,928
1,877
2,127
2,062
2,096
2,088
1,050
278.36
1.60%
4.77%
—
219.33
Dividend per sh₩
1,055
1,147
1,121
1,299
1,477
1,575
1,880
2,079
2,355
491.12
158.35
12.63%
9.70%
—
29.66
Div yield (avg)%
14.13
15.50
14.13
13.21
13.60
15.53
14.79
12.85
15.60
7.04
18.18
14.79
14.46
15
8.39
Payout ratio%
5.85
4.30
2.22
4.33
4.17
3.44
1.90
3.77
4.71
25.31
2.14
3.77
4.23
47
26.97
Shares (diluted)M
22.04
20.36
22.31
20.34
21.69
24.54
21.92
24.28
23.49
27.69
27.13
2.92%
0.87%
21
18.58
Buyback yield%
21.91
22.25
20.85
20.10
23.02
20.77
18.13
17.07
18.74
7.56
10.85
18.74
20.81
37
0.690
D/E ratiox
0.416
0.393
0.389
0.371
0.400
0.424
0.398
0.415
0.475
1.671
1.778
0.415
0.399
7
16.63
Enterprise value₩B
6.519
7.175
8.127
9.483
9.411
11.18
10.99
11.13
12.78
28.87
22.53
6.16%
7.02%
76
8.833
LT debt₩B
16.90
17.06
17.95
20.06
21.84
20.35
21.86
21.47
21.77
12.51
46.17
1.65%
2.59%
5
Revenue
₩70.84B
8.71%
1.00×
Cost of revenue
₩46.97B
8.62%
0.99×
Operating expenses
₩16.06B
9.06%
1.03×
Goodwill & intangibles
14.83%
Property and equipment
14.75%
Spread over hurdle
(2.49%)