118.4
Revenue₩B
196.2
206.4
217.7
227.1
247.1
262.0
277.3
300.4
322.8
352.3
128.9
7.36%
6.74%
9
11.83
Revenue growth%
22.29
23.28
25.48
23.52
21.52
20.17
18.41
17.69
19.29
20.68
7.92
19.29
21.10
94
7.98
Gross margin%
2.20
0.40
2.54
3.70
3.42
4.82
4.27
5.66
5.93
5.41
27.77
5.41
3.98
40
5.40
Operating margin%
25.69
22.82
21.16
18.69
20.02
21.49
22.22
22.32
22.96
22.79
20.57
22.32
22.27
20
22.83
Net margin%
8.04
9.65
7.01
4.78
4.20
2.69
3.08
4.12
1.26
0.63
10.39
2.69
4.16
54
21.94
P/E ratio (avg)x
45.53
49.11
44.66
48.68
47.30
46.40
42.81
38.33
34.87
37.67
27.48
38.33
45.10
19
28.16
EV/EBITx
46.22
52.16
54.88
61.79
63.90
68.17
71.50
69.33
67.58
68.77
23.96
68.77
65.74
10
7.49
FCF yield (avg)%
21.36
21.31
20.43
22.17
22.66
23.52
21.01
19.48
17.45
18.08
4.62
19.48
21.16
51
17.48
FCF margin%
22.39
20.37
20.02
19.81
21.98
23.38
24.01
21.76
22.51
23.91
29.18
23.38
22.18
37
1.556
FCF / Net incomex
1.227
1.238
1.114
1.078
1.036
1.130
1.114
1.254
1.289
1.455
1.075
1.254
1.178
78
4.31
ROIC%
30.96
32.00
34.52
31.67
30.79
31.93
34.81
35.23
36.16
37.09
7.98
35.23
33.26
11
18.56
Return on equity%
30.89
31.57
31.52
31.40
33.85
32.83
32.37
34.16
33.43
31.66
4.29
32.83
32.02
73
9.01
Return on assets%
12.92
10.59
9.12
7.74
4.92
2.22
1.39
1.47
0.40
1.38
9.91
1.39
3.57
95
11,978
EPS₩
12,331
10,732
9,383
9,925
10,795
10,044
10,007
8,968
8,973
9,036
13,147
(3.50%)
(3.19%)
—
25.46
EPS growth%
20.20
19.05
16.45
19.10
21.27
20.32
17.86
18.73
19.95
19.06
10.78
19.06
19.08
53
7,335
Bookvalue per sh₩
12,646
13,299
11,972
12,617
12,309
11,087
9,649
9,759
8,619
8,749
16,595
(6.60%)
(3.80%)
—
14,004
FCF per share₩
16,088
15,764
17,139
19,156
17,778
18,055
19,390
19,423
20,426
23,426
3,765
5.67%
3.79%
—
10,269
Dividend per sh₩
16,957
18,522
21,460
21,721
20,931
23,132
23,420
25,000
29,510
34,998
12,026
10.83%
9.04%
—
16.72
Div yield (avg)%
10.01
9.75
6.80
9.73
9.45
8.49
9.41
8.65
7.24
10.17
9.56
8.65
9.43
17
28.57
Payout ratio%
12.26
12.09
13.05
10.45
8.16
5.31
4.92
2.06
3.79
2.76
21.97
3.79
6.73
86
21.74
Shares (diluted)M
35.63
39.36
45.71
44.53
50.27
49.09
57.41
55.82
63.16
62.43
22.34
4.43%
6.37%
13
22.30
Buyback yield%
3.59
0.74
0.40
2.30
1.98
4.82
2.36
2.51
5.39
6.14
24.45
4.82
2.44
54
1.173
D/E ratiox
0.665
0.669
0.725
0.688
0.676
0.657
0.665
0.652
0.745
0.835
0.635
0.665
0.672
92
17.63
Enterprise value₩B
125.8
130.1
139.5
119.5
124.3
115.4
112.8
122.6
124.9
133.7
260.5
1.46%
0.78%
86
251.9
LT debt₩B
251.6
262.7
255.5
276.0
285.1
312.3
310.2
349.4
388.2
441.4
19.37
9.14%
6.58%
36
Revenue
₩352.3B
6.74%
1.00×
Cost of revenue
₩246.6B
6.74%
1.00×
Operating expenses
₩71.57B
6.51%
0.98×
Spread over hurdle
(5.54%)