335.2
Revenue₩B
334.3
341.6
352.9
358.9
380.4
394.4
402.5
423.9
432.6
448.1
362.8
3.33%
3.11%
40
25.34
Revenue growth%
27.36
26.99
26.82
27.11
28.62
26.65
25.34
24.82
26.78
25.97
29.21
25.97
26.80
5
22.52
Gross margin%
15.23
15.25
17.00
16.05
16.15
13.27
10.75
12.78
14.76
15.43
28.34
13.27
15.24
28
21.92
Operating margin%
16.57
17.39
17.69
20.20
17.68
17.67
16.02
14.76
12.26
15.10
6.75
15.10
16.98
73
2.59
Net margin%
3.35
2.34
0.97
0.40
0.40
0.43
0.40
1.34
0.40
0.40
7.48
0.40
0.41
66
16.91
P/E ratio (avg)x
27.43
26.22
28.30
26.76
26.62
23.72
22.01
23.47
25.99
26.01
25.52
23.72
26.12
38
18.91
EV/EBITx
14.44
13.91
13.85
13.80
12.57
13.81
14.38
14.50
15.27
14.29
18.07
14.38
14.10
28
21.32
FCF yield (avg)%
10.70
8.86
7.33
5.97
6.94
9.17
6.72
7.39
7.47
6.62
11.36
7.39
7.36
88
7.99
FCF margin%
23.72
26.44
25.32
22.40
25.21
24.42
26.20
28.64
31.05
28.65
17.10
28.64
25.76
22
0.548
FCF / Net incomex
0.455
0.385
0.382
0.333
0.355
0.346
0.341
0.318
0.317
0.306
0.538
0.318
0.343
42
22.90
ROIC%
10.60
12.14
10.81
8.79
6.80
7.60
9.30
9.07
6.93
7.41
27.77
7.60
8.93
13
26.97
Return on equity%
22.25
20.66
20.72
22.93
24.05
22.03
22.13
21.61
21.64
23.76
19.95
22.03
22.08
84
27.76
Return on assets%
22.62
24.34
23.33
25.77
28.75
31.69
28.77
26.06
27.60
30.36
10.96
28.77
26.83
10
4,359
EPS₩
21,094
25,212
27,092
30,000
33,872
40,730
45,512
47,845
53,375
55,922
4,490
10.55%
11.05%
—
17.37
EPS growth%
4.65
6.55
7.93
6.65
6.03
8.31
10.84
8.01
9.20
10.26
19.07
9.20
7.97
18
5,359
Bookvalue per sh₩
4,473
4,096
4,117
4,307
4,293
4,545
4,201
3,681
3,785
3,761
9,310
(2.62%)
(2.21%)
—
9,828
FCF per share₩
10,360
10,668
11,359
11,523
11,509
12,296
14,041
14,137
15,515
15,486
11,093
6.12%
3.69%
—
8,640
Dividend per sh₩
3,870
3,534
3,684
3,540
3,539
3,145
2,665
2,652
2,735
2,732
14,718
(5.05%)
(4.30%)
—
28.94
Div yield (avg)%
2.67
0.95
3.32
2.64
3.23
3.92
2.24
0.40
0.80
0.40
24.32
0.80
2.44
57
19.39
Payout ratio%
15.55
12.77
12.74
11.78
10.84
12.48
14.96
15.82
13.14
13.34
11.51
13.34
12.95
52
23.59
Shares (diluted)M
15.85
15.80
15.54
16.95
14.49
14.55
15.25
16.29
15.54
15.48
22.84
1.34%
(1.48%)
55
14.02
Buyback yield%
1.30
0.40
0.40
0.60
3.50
3.70
2.17
0.40
0.59
0.62
14.42
0.62
0.61
39
1.737
D/E ratiox
0.804
0.865
0.865
0.822
0.801
0.909
0.903
0.953
0.925
0.928
1.724
0.925
0.884
35
197.6
Enterprise value₩B
604.1
708.2
696.0
680.1
766.4
867.2
923.4
989.7
1,051
1,008
191.2
5.63%
6.46%
90
256.3
LT debt₩B
182.0
214.5
252.0
240.6
285.0
280.2
326.2
368.6
395.6
410.0
149.7
7.54%
8.72%
54
Revenue
₩448.1B
3.11%
1.00×
Cost of revenue
₩313.7B
3.11%
1.00×
Operating expenses
₩85.01B
3.19%
1.01×
Goodwill & intangibles
20.24%
Property and equipment
16.58%
Spread over hurdle
(3.21%)