237.8
Revenue₩B
200.4
209.1
221.0
230.2
248.3
266.7
280.3
292.6
310.1
327.7
248.8
5.71%
5.76%
51
25.31
Revenue growth%
19.68
21.01
20.17
17.43
15.42
12.75
15.58
16.81
19.34
18.26
27.41
16.81
17.85
82
15.34
Gross margin%
18.57
19.42
18.24
16.69
17.50
19.51
17.52
16.75
18.19
20.01
10.73
18.19
18.22
93
29.77
Operating margin%
7.82
7.62
5.87
3.04
5.04
5.27
6.35
6.18
3.22
0.65
26.68
5.27
5.57
29
5.59
Net margin%
10.32
12.51
13.52
14.55
13.02
12.42
13.60
13.27
10.50
8.42
2.02
12.42
12.77
55
10.48
P/E ratio (avg)x
39.25
40.65
47.76
54.38
60.74
67.19
73.57
84.30
88.61
94.89
7.729
84.30
63.97
74
31.09
EV/EBITx
5.387
5.453
5.402
5.019
5.166
4.646
4.989
4.529
4.272
4.211
33.10
4.529
5.004
15
9.84
FCF yield (avg)%
4.93
2.82
0.81
0.40
2.97
3.47
1.84
0.74
2.68
4.57
17.07
2.68
2.75
87
22.51
FCF margin%
20.43
22.12
19.28
17.17
16.31
14.93
12.16
12.74
12.12
14.33
17.54
12.74
15.62
62
1.289
FCF / Net incomex
0.887
0.906
0.853
0.789
0.819
0.819
0.914
0.864
0.801
0.841
1.797
0.841
0.847
45
4.81
ROIC%
7.09
8.32
5.73
6.92
5.47
4.53
3.79
3.86
2.39
1.86
28.36
3.79
5.00
19
2.28
Return on equity%
35.09
37.22
40.09
39.34
41.37
44.29
45.54
47.40
45.47
42.80
12.89
45.47
42.08
90
28.46
Return on assets%
26.90
27.16
26.65
25.94
23.80
24.53
22.31
23.68
24.52
26.14
5.09
24.52
25.23
52
1,413
EPS₩
2,297
2,652
2,637
3,053
3,538
3,890
4,541
4,809
4,638
5,428
1,454
8.94%
8.30%
—
25.56
EPS growth%
15.98
15.10
17.82
18.33
18.11
17.51
16.78
15.59
13.00
15.25
21.41
15.59
16.38
88
1,494
Bookvalue per sh₩
6,368
6,303
6,593
7,018
7,773
7,606
7,078
7,530
7,208
6,451
4,901
(3.66%)
(0.87%)
—
4,705
FCF per share₩
2,897
2,938
2,981
3,352
3,560
4,092
3,869
4,455
4,859
5,410
2,089
8.73%
6.25%
—
2,762
Dividend per sh₩
2,591
2,998
3,050
3,563
3,866
3,730
4,329
4,568
4,850
5,531
2,068
7.43%
7.46%
—
10.29
Div yield (avg)%
14.38
12.17
13.84
11.20
12.25
9.81
12.21
11.85
13.89
14.23
19.34
12.21
12.23
48
4.28
Payout ratio%
18.31
17.54
20.41
19.60
22.11
19.37
21.70
19.50
20.00
17.03
11.22
19.50
19.55
76
13.15
Shares (diluted)M
15.77
16.47
17.60
16.31
17.29
16.31
16.72
18.31
20.50
21.99
12.81
4.93%
2.95%
84
29.61
Buyback yield%
8.98
6.10
5.52
7.38
6.82
6.75
7.29
4.58
5.15
6.31
6.76
6.31
6.53
36
0.141
D/E ratiox
1.167
1.161
1.227
1.249
1.210
1.219
1.063
1.017
0.999
1.050
0.921
1.050
1.164
17
40.72
Enterprise value₩B
110.0
119.0
112.0
99.57
99.50
98.94
102.7
100.3
109.8
104.0
257.9
0.89%
(1.04%)
56
65.10
LT debt₩B
158.1
183.5
197.9
221.3
235.6
222.5
248.3
288.2
282.8
288.0
186.1
4.10%
6.45%
88
Revenue
₩327.7B
5.76%
1.00×
Cost of revenue
₩189.4B
5.69%
0.99×
Operating expenses
₩50.30B
5.51%
0.98×
Cash and investments
14.98%
Spread over hurdle
18.43%