34.79
Revenue₩B
105.9
113.7
120.9
126.1
135.2
144.8
155.0
167.9
179.4
191.3
36.48
7.19%
6.68%
52
23.78
Revenue growth%
6.26
6.67
7.28
8.85
9.15
8.04
10.20
12.79
10.75
9.18
12.76
10.20
9.00
73
11.38
Gross margin%
24.90
25.05
26.60
28.06
27.34
26.29
24.25
26.14
23.54
22.78
18.79
24.25
25.60
58
12.34
Operating margin%
18.20
17.25
19.33
20.43
18.56
16.14
14.22
15.08
13.26
13.13
8.86
14.22
16.70
46
4.10
Net margin%
29.39
26.61
24.38
23.86
26.74
26.05
23.48
23.10
23.42
22.41
25.21
23.42
24.12
9
6.778
P/E ratio (avg)x
19.78
18.38
17.41
18.74
18.81
16.75
17.78
16.22
17.31
15.59
7.365
16.75
17.60
10
25.83
EV/EBITx
8.426
9.618
10.40
12.20
12.04
13.20
15.07
16.85
16.95
19.77
10.95
16.85
12.70
81
3.70
FCF yield (avg)%
7.12
6.31
4.96
3.19
1.36
0.40
3.24
0.67
0.43
2.99
16.26
0.67
3.09
50
28.11
FCF margin%
9.46
7.87
10.85
8.28
8.17
6.54
8.94
6.76
4.03
2.63
10.57
6.54
8.02
79
1.200
FCF / Net incomex
1.450
1.433
1.459
1.608
1.845
1.904
2.298
2.769
3.233
3.709
0.103
2.769
1.875
14
14.18
ROIC%
8.27
11.15
8.89
8.70
6.85
4.88
3.18
1.40
0.46
0.40
10.04
1.40
5.86
16
14.63
Return on equity%
13.04
15.60
15.08
16.53
18.56
16.12
13.69
14.78
13.06
12.38
7.38
13.69
14.93
35
6.96
Return on assets%
21.59
21.61
22.83
22.11
21.93
20.17
19.56
19.73
17.47
17.79
14.17
19.56
20.88
34
244.86
EPS₩
199.71
191.04
180.67
183.01
179.57
168.32
154.37
138.67
121.09
125.66
272.68
(6.89%)
(3.92%)
—
9.43
EPS growth%
21.54
21.37
20.19
20.14
20.59
21.91
21.20
20.33
17.62
19.56
3.88
20.33
20.46
80
334.82
Bookvalue per sh₩
613.75
615.71
624.89
678.25
653.19
701.05
782.07
885.47
995.58
1,137
448.57
11.72%
6.92%
—
630.72
FCF per share₩
689.02
709.21
759.16
777.59
772.62
814.38
830.33
899.06
939.42
1,035
468.46
6.02%
5.53%
—
663.03
Dividend per sh₩
415.34
392.85
443.81
433.88
419.95
447.06
445.12
439.94
414.98
407.99
544.72
(0.58%)
(0.36%)
—
14.99
Div yield (avg)%
21.86
20.99
18.02
19.05
17.54
17.20
19.50
19.82
19.44
21.07
11.07
19.50
19.47
18
5.31
Payout ratio%
21.37
21.05
21.44
23.00
24.45
22.69
23.96
23.93
24.84
26.65
10.71
23.96
23.47
49
163.7
Shares (diluted)M
242.6
263.6
295.7
347.9
401.1
443.6
457.7
449.0
521.8
599.8
162.9
8.38%
9.86%
21
10.27
Buyback yield%
25.02
27.75
26.19
25.38
23.79
23.80
21.12
21.61
21.83
23.44
14.40
21.83
23.79
70
0.806
D/E ratiox
0.419
0.482
0.483
0.534
0.547
0.547
0.623
0.631
0.582
0.611
1.460
0.611
0.547
64
108.7
Enterprise value₩B
138.3
158.4
164.2
184.6
182.9
202.1
205.5
221.5
226.9
258.9
36.25
7.19%
7.04%
33
114.7
LT debt₩B
44.96
47.58
44.80
47.55
44.33
44.49
39.01
39.29
38.22
33.03
49.51
(5.71%)
(4.32%)
17
Revenue
₩191.3B
6.68%
1.00×
Cost of revenue
₩132.4B
6.55%
0.99×
Operating expenses
₩21.16B
6.77%
1.01×
Goodwill & intangibles
19.13%
Spread over hurdle
(5.68%)