136.0
Revenue₩B
143.0
141.3
137.9
138.7
138.0
135.3
133.5
130.5
128.0
127.9
141.6
(1.50%)
(0.96%)
48
20.97
Revenue growth%
12.42
12.01
11.81
8.85
11.05
9.62
8.39
7.95
6.67
4.29
12.79
7.95
9.23
74
11.93
Gross margin%
7.38
4.82
5.89
6.87
6.26
4.68
7.02
4.70
3.09
1.93
21.14
4.68
5.36
11
15.00
Operating margin%
1.87
2.19
2.96
1.84
1.99
4.41
4.21
2.29
0.68
2.77
9.19
2.77
2.24
54
11.95
Net margin%
13.69
15.01
13.80
15.30
12.65
14.55
12.18
9.98
9.40
8.99
25.75
9.98
13.17
27
29.85
P/E ratio (avg)x
28.21
25.68
27.63
27.90
29.40
29.17
26.73
25.65
25.15
22.64
27.21
25.65
27.18
28
15.22
EV/EBITx
19.16
19.16
20.91
20.99
23.33
21.57
20.24
21.92
23.66
24.05
14.44
21.92
21.28
68
12.54
FCF yield (avg)%
22.30
24.00
25.81
23.32
26.00
23.86
26.66
26.01
26.90
28.89
21.07
26.66
25.91
57
22.70
FCF margin%
25.04
24.71
26.14
28.80
28.47
28.22
27.04
26.73
27.76
27.93
23.92
27.76
27.40
62
1.744
FCF / Net incomex
0.143
0.145
0.160
0.143
0.130
0.122
0.107
0.098
0.086
0.076
1.529
0.098
0.126
31
11.96
ROIC%
27.97
29.15
27.60
27.35
25.53
22.53
22.94
23.18
20.21
22.61
18.70
22.61
24.35
11
12.14
Return on equity%
26.84
25.25
25.09
23.15
21.56
19.95
19.29
21.53
21.00
23.71
23.87
21.00
22.36
14
22.84
Return on assets%
7.39
8.61
10.47
8.93
6.53
9.06
8.31
11.18
10.98
13.40
8.36
10.98
9.00
56
307.82
EPS₩
472.53
478.79
514.18
485.22
467.16
473.38
547.88
627.70
706.68
684.14
331.89
7.93%
4.18%
—
26.74
EPS growth%
19.91
22.29
24.30
25.70
26.54
26.96
27.70
25.04
23.09
22.58
2.07
25.04
24.67
88
333.52
Bookvalue per sh₩
219.83
214.78
211.05
228.24
262.02
255.26
296.34
321.03
309.43
316.75
385.71
3.87%
3.60%
—
419.30
FCF per share₩
622.73
621.02
651.74
694.80
801.10
813.27
929.29
889.61
1,053
1,100
449.02
6.55%
7.45%
—
323.05
Dividend per sh₩
427.90
378.48
404.82
395.44
402.72
376.73
395.43
379.41
383.42
344.12
202.22
(3.10%)
(1.19%)
—
20.65
Div yield (avg)%
26.15
27.61
25.83
25.83
28.74
31.54
31.17
29.57
29.34
28.66
25.67
29.57
28.70
55
18.33
Payout ratio%
1.16
2.96
4.28
4.32
2.28
2.48
0.40
0.40
1.37
2.06
8.10
1.37
2.17
75
111.8
Shares (diluted)M
91.84
85.54
82.15
86.79
89.85
78.42
70.26
69.10
66.86
64.84
112.7
(6.32%)
(3.15%)
64
3.79
Buyback yield%
0.83
1.41
3.18
1.05
0.40
0.40
0.40
2.73
0.40
2.04
9.67
0.40
0.94
45
0.502
D/E ratiox
1.805
2.159
2.449
2.688
3.009
3.483
4.032
4.601
5.105
5.734
0.351
4.601
3.246
26
87.00
Enterprise value₩B
47.34
45.12
46.79
45.20
47.01
45.51
51.20
54.45
60.66
62.85
46.04
5.98%
2.76%
40
71.24
LT debt₩B
16.83
19.61
19.74
21.65
25.44
29.48
30.16
32.43
33.89
38.97
145.2
8.90%
8.54%
28
Revenue
₩127.9B
(0.96%)
1.00×
Cost of revenue
₩89.56B
(0.96%)
1.00×
Operating expenses
₩25.69B
(0.40%)
1.06×
Goodwill & intangibles
17.52%
Cash and investments
15.44%
Spread over hurdle
(5.53%)