185.6
Revenue₩B
85.73
91.59
98.44
106.0
115.1
125.1
136.7
148.0
161.8
179.1
198.0
9.24%
8.51%
56
22.16
Revenue growth%
13.25
15.73
13.85
15.82
16.98
14.53
11.81
9.46
12.42
13.05
24.01
12.42
13.55
95
11.98
Gross margin%
11.36
8.82
6.84
6.44
6.23
7.26
6.54
5.14
4.52
2.50
19.00
5.14
6.49
32
17.02
Operating margin%
0.40
0.40
2.64
0.90
0.40
2.43
5.15
7.33
4.87
5.85
7.73
5.15
2.53
48
25.08
Net margin%
4.40
4.82
6.21
5.78
4.08
3.35
0.49
2.33
2.26
2.88
11.54
2.33
3.72
34
10.80
P/E ratio (avg)x
7.667
8.575
8.556
9.242
9.043
8.265
7.880
8.659
9.622
10.08
26.19
8.659
8.617
82
33.04
EV/EBITx
41.93
48.49
57.67
65.48
71.25
68.39
75.83
89.06
99.64
104.6
15.82
89.06
69.82
20
9.77
FCF yield (avg)%
29.26
31.40
30.88
30.55
28.40
26.10
24.05
22.23
19.78
17.06
20.14
22.23
27.25
63
6.45
FCF margin%
24.62
24.95
22.58
20.03
20.38
20.55
19.94
20.26
23.17
20.72
23.00
20.55
20.63
60
0.943
FCF / Net incomex
1.215
1.387
1.491
1.517
1.720
1.908
2.231
2.179
2.472
2.371
1.729
2.231
1.814
70
20.83
ROIC%
9.71
7.40
5.04
3.79
1.76
4.48
4.01
6.67
7.66
5.51
14.08
5.51
5.28
61
21.17
Return on equity%
4.74
5.46
6.90
4.20
6.61
7.24
4.52
3.52
2.89
4.53
19.48
4.52
4.63
56
7.14
Return on assets%
14.47
17.29
18.95
21.82
23.07
20.35
23.04
20.10
22.05
21.71
29.14
21.71
21.03
95
601.44
EPS₩
96.93
107.23
116.81
114.25
119.19
135.75
154.88
147.13
140.24
136.09
671.55
2.69%
3.25%
—
26.36
EPS growth%
0.40
0.40
0.40
3.26
5.00
4.02
4.00
2.57
4.24
3.43
19.25
4.00
3.34
11
368.34
Bookvalue per sh₩
648.98
699.05
685.03
807.53
979.64
998.30
1,101
1,227
1,202
1,394
151.96
7.32%
10.02%
—
343.18
FCF per share₩
97.37
103.62
91.57
82.82
89.64
81.23
72.29
73.28
65.82
61.57
722.62
(7.24%)
(5.03%)
—
725.16
Dividend per sh₩
741.14
841.52
927.03
867.98
998.87
1,039
1,001
931.70
1,054
981.22
516.37
(0.36%)
3.09%
—
16.91
Div yield (avg)%
26.26
28.89
29.20
29.41
29.40
30.59
32.51
33.26
33.85
34.25
17.09
33.26
30.00
31
19.76
Payout ratio%
29.68
26.74
28.62
28.39
26.08
23.54
23.77
21.74
21.08
21.07
25.70
21.74
24.92
76
118.9
Shares (diluted)M
111.7
117.7
114.9
104.0
102.2
93.18
85.95
84.45
90.24
88.15
122.3
(2.92%)
(2.53%)
26
3.34
Buyback yield%
5.21
6.07
8.31
6.72
6.71
8.38
7.15
6.36
7.55
5.88
16.49
7.15
6.72
91
0.468
D/E ratiox
0.973
1.024
1.047
1.103
1.333
1.481
1.760
2.008
1.960
2.268
1.715
1.960
1.407
8
73.26
Enterprise value₩B
75.82
71.62
72.14
76.60
75.70
70.47
65.34
64.11
65.68
65.80
76.37
(2.77%)
(1.62%)
58
97.14
LT debt₩B
117.3
116.0
136.6
145.4
143.6
159.9
152.9
169.4
179.0
207.7
199.7
7.66%
7.12%
89
Revenue
₩179.1B
8.51%
1.00×
Cost of revenue
₩117.9B
8.61%
1.01×
Operating expenses
₩36.92B
8.86%
1.03×
Goodwill & intangibles
19.12%
Spread over hurdle
(0.98%)