342.0
Revenue₩B
222.6
233.7
243.5
250.2
266.9
277.2
293.7
306.0
319.6
327.5
350.0
4.18%
4.32%
63
27.27
Revenue growth%
9.10
6.26
7.29
6.80
9.57
9.56
11.73
9.53
9.84
7.29
19.35
9.56
9.32
62
24.12
Gross margin%
21.15
22.17
21.45
20.99
19.24
21.62
24.42
25.29
25.58
27.72
15.56
25.29
21.89
73
24.90
Operating margin%
11.00
9.78
7.54
6.16
7.98
5.13
4.01
4.60
6.02
6.63
24.18
5.13
6.40
23
20.95
Net margin%
11.95
12.67
14.56
15.53
14.88
13.94
13.55
10.70
8.84
8.24
4.73
10.70
13.11
37
11.47
P/E ratio (avg)x
44.07
49.91
58.12
57.90
60.67
68.65
82.17
81.92
81.38
85.05
14.83
81.92
64.66
7
18.15
EV/EBITx
34.34
40.60
47.96
51.27
58.37
59.11
56.69
60.81
68.10
77.26
22.76
60.81
57.53
77
5.21
FCF yield (avg)%
27.97
30.32
27.42
29.88
29.73
28.47
25.71
24.36
22.07
19.80
27.26
24.36
27.69
39
9.71
FCF margin%
8.73
10.20
11.15
11.80
14.64
11.95
10.45
7.94
7.14
7.40
10.01
7.94
10.32
16
1.781
FCF / Net incomex
0.239
0.256
0.260
0.257
0.260
0.263
0.270
0.237
0.236
0.239
0.477
0.239
0.257
11
29.12
ROIC%
17.58
15.95
17.41
16.44
14.50
15.40
13.28
13.62
12.50
9.63
13.85
13.28
14.95
75
6.58
Return on equity%
8.18
5.31
2.73
5.23
5.82
3.83
2.84
1.82
1.40
3.65
7.84
2.84
3.74
86
8.76
Return on assets%
20.10
17.54
16.19
15.79
12.98
12.17
13.03
11.85
14.53
11.54
5.19
12.17
13.78
61
7,458
EPS₩
12,134
11,937
12,385
13,735
14,645
16,167
17,722
16,940
19,091
20,223
8,287
6.67%
5.48%
—
27.99
EPS growth%
27.49
30.21
28.40
27.74
30.20
29.00
26.83
29.18
30.24
28.34
20.60
29.00
28.70
12
1,606
Bookvalue per sh₩
8,771
8,793
9,069
8,795
7,729
6,706
5,850
6,314
5,524
5,066
2,386
(8.10%)
(4.83%)
—
6,084
FCF per share₩
9,133
10,833
11,185
13,188
15,388
17,051
17,362
17,622
20,940
24,754
2,892
9.97%
10.45%
—
5,678
Dividend per sh₩
10,838
12,569
12,308
14,254
16,077
17,351
20,786
24,182
27,111
31,522
2,017
14.41%
12.22%
—
27.09
Div yield (avg)%
15.90
13.77
16.54
15.11
14.35
14.16
14.01
14.79
12.46
12.52
22.35
14.01
14.25
41
24.27
Payout ratio%
20.85
19.53
18.31
19.08
19.08
21.56
24.30
24.00
24.34
22.40
16.33
24.00
21.21
49
22.72
Shares (diluted)M
22.68
23.73
23.14
24.78
25.46
25.80
28.67
26.91
24.42
26.13
23.28
0.52%
0.85%
75
23.76
Buyback yield%
8.06
8.98
9.30
9.05
8.17
8.04
10.06
9.33
11.14
11.77
16.61
10.06
9.17
65
1.019
D/E ratiox
3.007
3.060
3.395
3.800
3.641
3.971
4.532
5.211
5.444
5.281
0.509
5.211
3.886
24
115.4
Enterprise value₩B
347.1
364.5
411.5
421.5
486.4
524.5
597.4
592.8
601.5
673.6
338.5
6.73%
6.10%
9
345.0
LT debt₩B
204.2
236.7
227.2
262.1
297.0
314.6
317.6
319.2
360.6
409.0
60.70
6.61%
7.28%
47
Revenue
₩327.5B
4.32%
1.00×
Cost of revenue
₩177.4B
4.14%
0.98×
Operating expenses
₩72.53B
4.73%
1.04×
Cash and investments
15.85%
Spread over hurdle
75.58%