93.06
Revenue₩B
276.7
292.1
307.8
322.2
344.8
371.7
384.1
408.7
429.0
444.2
100.7
5.19%
5.44%
59
17.41
Revenue growth%
15.00
12.37
12.18
10.10
10.72
9.03
7.87
7.35
6.03
7.82
26.97
7.82
9.57
68
18.63
Gross margin%
17.55
16.97
17.77
15.25
15.70
17.93
18.07
18.27
17.38
17.07
23.66
17.93
17.47
78
5.20
Operating margin%
12.11
11.47
12.07
14.11
14.22
14.63
12.74
14.15
14.28
13.06
2.36
14.15
13.58
91
12.35
Net margin%
10.99
8.46
9.70
7.57
6.26
4.34
6.23
3.62
4.84
7.62
11.65
4.84
6.92
38
23.32
P/E ratio (avg)x
9.980
10.86
11.67
12.67
12.38
13.56
12.49
12.69
13.77
12.89
7.071
12.89
12.58
48
16.59
EV/EBITx
37.12
38.56
41.42
37.06
33.02
30.61
29.86
29.84
32.33
32.91
20.86
30.61
32.97
81
5.19
FCF yield (avg)%
23.47
23.65
22.55
24.49
25.71
23.04
25.89
25.83
28.11
25.96
18.61
25.89
25.10
79
16.02
FCF margin%
12.38
12.97
12.48
11.99
10.24
11.47
9.14
7.49
4.56
2.54
23.34
7.49
10.86
79
1.216
FCF / Net incomex
1.657
1.744
1.745
1.886
2.016
2.313
2.287
2.746
2.811
3.118
0.407
2.746
2.151
9
24.50
ROIC%
16.66
15.27
13.96
15.69
17.75
20.44
19.47
17.86
15.58
14.90
18.54
17.86
16.18
71
17.40
Return on equity%
22.33
21.93
23.86
23.19
23.25
22.46
23.50
24.17
26.20
28.72
8.27
24.17
23.37
90
5.60
Return on assets%
27.23
24.96
27.34
29.90
27.05
26.65
28.92
28.69
29.02
27.92
29.65
28.69
27.63
46
945.36
EPS₩
531.48
520.26
517.11
565.36
595.31
555.65
608.29
662.28
671.53
636.07
994.63
1.33%
2.06%
—
3.77
EPS growth%
0.53
0.40
0.40
0.40
1.21
0.77
1.05
0.40
3.06
4.99
5.73
1.05
0.65
81
737.86
Bookvalue per sh₩
360.19
418.74
489.49
492.76
508.51
537.51
532.71
623.84
587.51
551.14
238.72
1.62%
3.94%
—
902.42
FCF per share₩
734.25
800.59
786.74
692.28
655.27
695.22
702.23
623.65
629.61
555.42
260.46
(3.25%)
(2.37%)
—
295.49
Dividend per sh₩
299.67
344.39
340.15
398.61
463.12
543.71
592.79
649.85
723.18
828.19
678.28
12.33%
10.38%
—
23.44
Div yield (avg)%
3.52
6.06
5.17
7.91
9.74
9.81
12.76
11.36
8.78
10.61
11.49
10.61
9.26
65
26.38
Payout ratio%
28.01
25.80
27.49
27.21
27.02
29.93
27.29
29.58
30.94
32.63
26.45
29.93
27.75
61
151.3
Shares (diluted)M
109.0
115.2
105.5
114.3
119.2
122.6
130.0
121.4
118.2
111.3
153.1
(1.36%)
0.02%
79
19.90
Buyback yield%
15.73
18.65
18.81
19.20
18.63
16.65
17.15
18.74
20.34
17.59
27.70
17.59
18.64
60
1.158
D/E ratiox
1.064
1.037
1.129
1.195
1.267
1.423
1.459
1.315
1.242
1.260
0.431
1.315
1.251
69
317.3
Enterprise value₩B
489.4
492.0
529.3
501.6
540.9
509.3
454.9
408.6
379.6
367.5
333.7
(7.44%)
(3.39%)
79
171.4
LT debt₩B
335.5
325.6
361.8
339.4
363.5
395.4
441.6
459.7
433.2
457.2
325.1
4.69%
3.91%
64
Revenue
₩444.2B
5.44%
1.00×
Cost of revenue
₩298.0B
5.31%
0.99×
Operating expenses
₩67.82B
5.81%
1.04×
Spread over hurdle
(4.24%)