135.3
Revenue₩B
119.0
125.9
135.3
143.0
151.7
158.9
170.3
177.2
190.9
201.6
142.6
5.85%
5.80%
57
7.54
Revenue growth%
4.18
6.80
8.96
6.67
8.01
6.26
6.76
5.51
7.27
6.21
19.24
6.26
6.71
43
16.64
Gross margin%
8.30
10.95
11.17
9.60
12.22
14.23
15.98
17.26
16.56
17.16
13.17
16.56
13.23
11
16.66
Operating margin%
0.86
2.22
1.84
3.41
4.67
3.67
4.38
2.44
0.98
0.41
11.34
2.44
2.33
33
25.66
Net margin%
19.52
16.72
16.30
13.71
15.82
12.89
15.46
17.69
19.56
20.25
8.11
17.69
16.51
60
37.94
P/E ratio (avg)x
44.12
52.28
52.40
52.33
59.09
61.29
71.74
80.39
86.29
93.88
19.40
80.39
60.19
55
22.42
EV/EBITx
28.57
29.80
29.82
32.56
34.70
39.01
43.41
51.39
61.74
69.56
34.61
51.39
36.85
83
27.83
FCF yield (avg)%
12.26
13.29
10.48
8.65
9.17
7.52
5.84
6.05
3.84
1.88
16.23
5.84
8.08
79
15.94
FCF margin%
15.07
12.34
14.08
14.88
12.79
14.59
15.11
13.05
10.94
10.97
24.05
13.05
13.56
8
1.799
FCF / Net incomex
2.293
2.490
2.600
2.632
2.856
3.022
3.002
3.055
2.898
2.996
0.337
3.002
2.877
45
13.07
ROIC%
10.63
8.64
6.17
8.73
10.41
9.21
6.90
8.42
5.65
5.60
13.39
6.90
8.53
73
7.70
Return on equity%
6.48
9.36
9.88
12.35
12.71
10.64
10.24
11.17
12.75
12.14
19.30
11.17
10.90
57
12.52
Return on assets%
0.40
2.17
0.55
0.40
2.97
2.04
1.33
4.01
1.83
0.40
6.43
1.83
1.58
25
280.17
EPS₩
299.41
301.70
265.53
272.99
249.92
226.21
238.31
252.73
252.28
226.67
296.04
(1.93%)
(2.19%)
—
17.86
EPS growth%
31.62
28.65
28.13
26.10
26.66
25.54
26.07
28.95
31.62
34.51
29.26
28.95
28.39
45
467.31
Bookvalue per sh₩
1,060
1,165
1,107
1,195
1,193
1,081
1,110
1,110
1,246
1,320
198.70
2.05%
1.46%
—
1,206
FCF per share₩
1,715
2,005
2,280
2,517
2,577
2,513
2,839
2,783
3,137
3,000
772.23
3.08%
6.78%
—
241.84
Dividend per sh₩
737.64
792.25
730.90
740.92
829.91
788.65
762.45
712.92
658.53
649.31
246.92
(4.79%)
(0.94%)
—
19.96
Div yield (avg)%
21.97
19.60
20.13
19.52
17.80
14.82
16.94
18.92
17.08
17.39
13.93
17.08
18.36
28
25.24
Payout ratio%
21.72
20.83
18.10
18.18
16.35
17.15
14.53
13.66
13.19
12.88
12.51
13.66
16.75
55
60.91
Shares (diluted)M
108.8
110.1
115.9
117.1
134.7
133.2
134.7
139.8
140.3
157.4
61.47
3.17%
4.71%
28
12.89
Buyback yield%
12.42
12.19
12.99
14.41
13.41
14.05
13.61
13.32
12.07
11.97
7.64
13.32
13.15
22
0.420
D/E ratiox
0.842
0.783
0.821
0.911
1.043
1.140
1.066
1.063
1.222
1.333
1.668
1.140
1.053
58
106.8
Enterprise value₩B
181.5
163.0
177.5
195.5
198.8
218.6
208.1
226.9
209.9
214.1
74.14
1.50%
1.41%
51
49.58
LT debt₩B
178.5
182.8
181.8
181.5
173.0
160.2
145.0
156.2
149.9
145.5
136.0
(3.40%)
(1.48%)
34
Revenue
₩201.6B
5.80%
1.00×
Cost of revenue
₩111.5B
5.75%
1.00×
Operating expenses
₩29.86B
5.70%
0.99×
Cash and investments
14.65%
Spread over hurdle
15.03%