3.368
Revenue₩B
14.22
15.47
16.95
18.38
20.14
21.88
23.55
25.63
27.61
29.88
3.511
8.20%
8.31%
71
3.86
Revenue growth%
11.91
14.35
14.03
15.85
17.48
18.23
20.29
18.64
17.98
19.76
18.31
18.64
17.73
86
17.00
Gross margin%
0.40
0.40
0.40
2.55
4.67
5.29
2.88
3.71
2.15
1.81
2.73
2.88
2.35
61
4.46
Operating margin%
22.63
22.66
23.12
23.70
22.15
19.31
17.40
16.42
13.88
14.17
20.23
16.42
20.73
50
11.18
Net margin%
20.45
21.99
19.16
20.12
20.43
17.51
19.80
21.37
22.38
20.17
16.70
20.17
20.30
46
18.78
P/E ratio (avg)x
12.87
12.09
12.94
12.97
12.38
13.27
13.33
12.26
12.28
12.41
22.82
12.41
12.64
94
28.29
EV/EBITx
31.38
31.57
34.53
35.12
36.36
39.76
42.32
41.82
46.21
51.38
15.01
42.32
38.06
29
27.09
FCF yield (avg)%
2.61
1.29
1.82
4.29
5.88
6.92
6.06
3.30
1.86
4.17
6.41
4.17
3.74
83
14.27
FCF margin%
25.47
28.45
31.16
30.43
31.37
31.23
29.31
26.44
24.74
27.24
7.13
27.24
28.88
66
1.267
FCF / Net incomex
0.459
0.460
0.516
0.516
0.500
0.588
0.697
0.721
0.848
0.814
1.695
0.721
0.552
93
22.97
ROIC%
26.32
23.97
23.26
24.85
26.29
24.01
21.81
18.84
20.34
18.00
20.24
20.34
23.62
83
27.42
Return on equity%
2.04
0.77
3.26
1.19
0.90
0.40
0.49
0.40
0.40
0.40
4.75
0.40
0.63
75
7.37
Return on assets%
11.01
13.23
12.27
14.52
13.25
13.00
13.61
15.04
17.45
19.01
4.31
15.04
13.43
70
5,089
EPS₩
13,056
13,506
13,272
15,973
16,833
18,613
19,784
19,374
20,856
24,139
5,278
7.48%
7.26%
—
20.92
EPS growth%
0.97
3.34
2.78
2.43
0.40
2.22
4.34
5.18
5.05
6.06
23.39
5.05
3.06
90
7,989
Bookvalue per sh₩
8,986
8,757
8,990
9,603
10,659
10,133
11,344
11,077
12,390
12,850
4,792
3.81%
5.37%
—
8,195
FCF per share₩
8,754
9,733
9,307
8,745
9,288
10,404
10,629
11,235
10,877
11,893
1,360
5.07%
2.34%
—
4,146
Dividend per sh₩
4,252
4,511
4,410
4,446
4,754
4,191
4,033
4,229
4,422
4,863
8,349
0.45%
1.88%
—
25.15
Div yield (avg)%
22.62
22.08
23.32
22.60
25.00
22.56
23.31
25.30
22.91
25.62
7.67
23.31
23.11
52
2.34
Payout ratio%
32.34
30.28
31.85
30.11
29.36
31.39
32.38
30.02
28.83
28.42
29.39
30.02
30.19
54
3.597
Shares (diluted)M
3.925
4.037
4.067
4.595
4.691
4.532
4.140
4.211
4.385
4.341
3.703
(1.54%)
1.47%
72
18.07
Buyback yield%
10.62
12.30
13.83
10.84
12.40
10.10
10.87
12.66
11.65
14.45
26.89
11.65
11.98
54
1.322
D/E ratiox
0.513
0.484
0.421
0.433
0.450
0.388
0.389
0.421
0.401
0.360
1.639
0.389
0.421
41
20.77
Enterprise value₩B
4.009
3.755
3.905
3.637
3.678
3.854
4.002
3.751
4.262
4.590
21.71
4.53%
0.50%
42
16.74
LT debt₩B
19.79
23.45
24.42
28.65
32.96
37.91
39.89
45.48
50.22
52.56
15.00
9.78%
10.08%
39
Revenue
₩29.88B
8.31%
1.00×
Cost of revenue
₩20.91B
8.31%
1.00×
Operating expenses
₩5.111B
8.52%
1.02×
Spread over hurdle
10.38%