137.9
Revenue₩B
110.9
114.4
115.8
118.7
121.9
125.0
126.1
131.0
136.5
140.4
145.9
2.86%
2.66%
6
26.84
Revenue growth%
1.20
0.40
0.53
0.40
0.40
0.40
1.93
0.40
1.27
3.94
7.44
1.27
0.46
93
16.56
Gross margin%
8.84
8.85
9.91
10.44
11.31
11.60
13.59
12.73
11.80
14.29
15.03
12.73
11.45
41
8.47
Operating margin%
9.32
7.04
4.65
4.95
7.12
4.48
3.15
2.85
4.48
3.13
22.04
3.15
4.56
85
26.94
Net margin%
21.79
21.37
18.96
21.07
22.65
24.52
26.65
26.77
25.40
26.83
21.35
26.65
23.59
93
30.65
P/E ratio (avg)x
26.57
24.40
21.29
19.47
20.49
20.03
20.00
18.50
17.19
17.59
33.26
18.50
20.01
18
33.43
EV/EBITx
28.62
27.26
25.96
25.67
22.89
20.49
22.81
23.32
25.00
27.90
26.18
23.32
25.34
63
11.48
FCF yield (avg)%
14.20
11.41
11.96
11.75
13.55
12.70
15.54
12.55
15.39
16.76
15.68
15.39
13.12
41
29.44
FCF margin%
25.03
22.45
24.51
25.21
23.90
21.15
21.51
24.50
26.35
28.58
7.05
24.50
24.50
43
1.080
FCF / Net incomex
0.812
0.868
0.816
0.749
0.760
0.795
0.828
0.883
0.886
0.793
0.419
0.828
0.814
32
14.70
ROIC%
11.71
13.50
11.74
11.68
11.73
13.79
16.35
15.18
14.62
15.13
23.13
15.13
13.65
6
18.60
Return on equity%
11.31
14.14
16.99
16.82
14.00
16.10
16.53
16.58
17.07
19.36
17.32
16.58
16.55
27
4.19
Return on assets%
16.66
13.73
14.65
14.22
16.22
13.86
14.55
14.92
16.41
18.32
10.72
14.92
14.79
32
435.71
EPS₩
1,179
1,090
1,141
1,189
1,127
1,142
1,267
1,211
1,126
1,260
487.38
2.26%
1.55%
—
17.05
EPS growth%
0.40
1.09
1.56
0.40
0.40
0.40
3.24
2.62
4.39
6.52
6.76
3.24
1.33
32
1,630
Bookvalue per sh₩
1,435
1,571
1,727
1,764
1,821
1,866
2,080
2,018
1,946
2,275
1,750
4.55%
6.48%
—
842.17
FCF per share₩
1,065
990.88
916.44
922.70
932.17
794.68
679.09
635.27
565.92
508.83
328.03
(11.40%)
(8.11%)
—
1,071
Dividend per sh₩
665.94
756.54
833.85
901.69
943.33
915.85
1,074
1,116
1,078
1,216
1,421
5.22%
7.36%
—
29.08
Div yield (avg)%
24.43
22.36
23.66
22.14
24.42
24.69
21.88
21.29
22.33
24.53
2.80
22.33
23.01
77
22.01
Payout ratio%
5.37
3.73
2.29
2.08
0.53
1.34
4.01
2.88
2.86
4.24
18.89
2.88
2.87
94
41.98
Shares (diluted)M
60.15
53.87
56.08
51.76
52.64
49.43
51.29
47.52
51.60
50.81
41.61
(0.71%)
(0.86%)
25
26.94
Buyback yield%
8.61
7.90
5.60
4.11
4.75
7.41
9.11
7.41
6.28
8.68
6.46
7.41
7.41
11
1.717
D/E ratiox
1.096
1.253
1.284
1.363
1.297
1.369
1.546
1.500
1.482
1.657
0.407
1.500
1.366
64
100.1
Enterprise value₩B
83.40
91.98
97.38
104.0
121.6
130.5
129.1
154.4
160.1
178.7
65.75
8.02%
8.56%
10
133.6
LT debt₩B
213.1
251.1
286.0
335.0
333.4
369.6
384.4
465.7
545.8
571.3
137.0
11.37%
10.84%
59
Revenue
₩140.4B
2.66%
1.00×
Cost of revenue
₩82.56B
2.76%
1.01×
Operating expenses
₩23.13B
2.11%
0.95×
Spread over hurdle
57.65%