102.2
Revenue₩B
134.1
140.0
148.3
157.8
167.8
180.0
193.3
204.6
220.0
231.9
106.9
6.68%
6.49%
91
25.49
Revenue growth%
6.97
7.46
4.83
6.84
5.70
8.25
10.12
11.69
11.52
13.82
23.99
11.52
7.86
35
28.42
Gross margin%
25.83
27.37
27.80
27.13
25.40
27.91
29.80
31.31
29.17
27.51
21.69
29.17
27.66
73
3.58
Operating margin%
7.91
8.08
10.63
13.39
13.23
10.43
13.11
12.26
14.54
13.42
11.09
13.11
12.69
9
29.44
Net margin%
17.68
19.71
19.90
21.26
22.16
23.74
25.04
25.89
24.39
24.08
12.41
24.39
22.95
40
37.84
P/E ratio (avg)x
38.37
43.58
45.96
51.37
55.10
51.09
51.55
46.87
47.31
51.22
6.681
51.09
49.20
34
19.99
EV/EBITx
35.06
35.43
41.54
42.93
48.00
48.64
52.30
55.32
57.24
68.65
7.744
55.32
48.32
77
26.45
FCF yield (avg)%
19.09
16.16
14.09
13.65
16.35
17.76
16.19
13.71
11.21
13.85
22.40
13.85
15.13
93
14.97
FCF margin%
7.04
7.79
8.33
7.89
10.59
10.26
8.69
6.26
5.18
3.75
17.65
6.26
7.84
13
1.444
FCF / Net incomex
0.210
0.221
0.207
0.220
0.210
0.222
0.201
0.195
0.197
0.192
1.601
0.197
0.208
60
7.19
ROIC%
10.44
11.36
10.85
13.21
10.78
12.94
13.67
15.98
16.87
14.92
20.15
14.92
13.07
80
10.58
Return on equity%
28.93
30.79
30.73
30.78
33.22
31.20
29.04
28.21
27.58
25.97
4.92
28.21
29.89
87
2.36
Return on assets%
19.94
22.77
24.68
27.14
24.67
26.83
29.51
27.30
29.78
28.69
15.28
28.69
26.98
6
5,977
EPS₩
5,394
6,246
6,603
7,003
6,929
7,885
8,106
8,486
8,093
9,075
6,385
5.54%
4.91%
—
24.31
EPS growth%
3.71
2.71
0.92
2.15
4.42
6.45
4.13
6.08
8.60
8.78
22.78
6.45
4.27
30
3,421
Bookvalue per sh₩
3,288
3,438
3,481
3,013
2,622
2,549
2,250
2,370
2,444
2,483
7,190
(1.08%)
(4.15%)
—
4,038
FCF per share₩
6,444
6,632
6,698
6,793
7,728
7,835
8,718
9,992
10,180
10,346
4,854
6.01%
6.25%
—
6,840
Dividend per sh₩
2,881
3,157
3,367
3,888
4,467
4,487
4,374
4,779
5,256
6,246
3,049
6.93%
8.29%
—
22.38
Div yield (avg)%
16.68
16.19
17.38
19.04
16.24
17.07
17.59
20.26
20.75
22.41
24.56
20.26
17.49
31
13.20
Payout ratio%
17.33
19.06
19.66
19.42
18.68
18.12
20.01
21.28
18.43
16.10
28.29
18.43
18.87
75
11.31
Shares (diluted)M
13.18
14.33
14.64
13.44
14.79
16.57
18.90
18.13
18.78
19.94
11.36
6.16%
4.34%
47
11.12
Buyback yield%
30.49
28.23
29.44
28.19
26.05
28.28
25.89
27.77
28.15
28.47
7.22
28.15
28.21
93
1.317
D/E ratiox
1.083
1.114
1.043
1.022
1.027
1.113
1.046
1.103
1.045
0.976
1.396
1.046
1.045
23
71.19
Enterprise value₩B
134.3
138.8
127.3
127.6
133.0
149.7
162.3
180.5
189.1
189.1
171.5
7.29%
4.04%
83
129.3
LT debt₩B
185.9
187.7
201.6
209.0
209.3
234.9
260.3
296.0
343.1
340.1
185.5
10.20%
6.66%
20
Revenue
₩231.9B
6.49%
1.00×
Cost of revenue
₩105.3B
6.45%
1.00×
Operating expenses
₩51.42B
6.56%
1.01×
Goodwill & intangibles
20.20%
Cash and investments
15.02%
Spread over hurdle
55.40%