134.6
Revenue₩B
258.2
266.6
271.7
282.2
284.4
287.9
287.4
298.3
310.6
319.9
150.4
2.38%
2.22%
27
22.78
Revenue growth%
28.31
25.38
27.11
28.18
29.38
28.96
31.88
33.37
33.05
31.19
12.76
31.88
29.17
30
8.85
Gross margin%
7.09
5.54
6.29
9.02
7.86
7.95
6.72
6.10
4.95
2.77
5.05
6.10
6.51
70
28.71
Operating margin%
19.70
16.84
18.58
18.61
20.06
20.58
18.26
15.65
17.96
15.05
14.99
17.96
18.42
34
20.88
Net margin%
8.59
9.66
9.36
7.13
9.59
7.61
8.68
8.93
7.72
10.33
23.32
8.68
8.80
34
23.63
P/E ratio (avg)x
26.21
28.44
26.53
26.97
24.40
27.24
29.63
31.94
28.76
26.33
9.628
28.76
27.10
34
17.55
EV/EBITx
18.74
18.81
18.58
18.00
19.73
18.74
19.75
21.34
24.25
25.56
37.93
21.34
19.27
18
15.89
FCF yield (avg)%
25.48
24.17
24.21
26.48
24.06
21.44
20.43
22.01
20.37
23.21
26.49
21.44
23.64
86
4.77
FCF margin%
3.38
5.69
6.97
7.18
5.44
3.17
6.07
4.93
3.59
6.58
10.34
4.93
5.57
64
0.290
FCF / Net incomex
0.921
0.844
0.923
0.848
0.898
0.980
0.954
1.050
1.110
1.097
0.762
1.050
0.938
77
24.53
ROIC%
12.94
11.12
12.86
14.78
14.41
13.71
16.06
16.73
17.06
15.81
18.61
16.06
14.60
62
28.62
Return on equity%
5.79
7.97
5.12
5.77
8.65
6.05
3.26
5.06
4.94
5.41
16.13
5.06
5.59
35
20.00
Return on assets%
30.51
27.63
27.96
28.87
28.31
25.59
24.41
23.39
24.50
21.73
7.96
24.41
26.61
43
8,437
EPS₩
8,602
8,371
7,870
8,016
8,274
9,376
9,315
9,099
10,267
10,721
9,004
5.32%
3.25%
—
20.64
EPS growth%
15.39
17.24
15.97
15.19
12.22
10.36
8.59
6.22
3.24
1.62
19.08
6.22
11.29
88
7,963
Bookvalue per sh₩
9,708
9,334
9,538
10,798
11,194
12,457
11,780
11,365
13,257
12,537
1,190
2.29%
2.65%
—
3,839
FCF per share₩
14,718
14,883
15,978
18,202
20,786
24,198
28,208
31,826
36,090
36,693
1,946
12.04%
11.35%
—
8,615
Dividend per sh₩
4,779
5,191
5,468
5,880
5,987
6,841
6,961
7,725
7,963
7,551
5,985
4.75%
3.83%
—
22.61
Div yield (avg)%
8.67
7.15
6.95
8.77
7.08
6.54
6.28
3.71
6.42
5.08
18.85
6.28
6.75
56
18.72
Payout ratio%
7.83
5.74
3.26
0.63
3.62
5.21
3.06
0.67
0.40
2.85
8.31
2.85
3.16
47
17.85
Shares (diluted)M
27.77
28.63
28.07
28.92
31.71
37.75
41.44
47.80
49.38
58.28
18.24
12.94%
9.04%
43
23.86
Buyback yield%
25.85
24.99
23.03
25.66
25.53
27.76
24.88
27.06
28.82
26.15
18.71
27.06
25.75
60
1.796
D/E ratiox
1.055
1.152
1.213
1.295
1.288
1.253
1.085
1.080
1.139
1.150
0.244
1.139
1.151
89
233.2
Enterprise value₩B
522.4
482.7
465.9
503.3
467.7
480.8
517.3
528.8
578.0
618.8
110.8
5.76%
2.91%
17
52.86
LT debt₩B
386.9
434.4
460.6
531.2
638.5
725.0
766.7
898.2
1,016
1,006
316.2
9.52%
11.54%
91
Revenue
₩319.9B
2.22%
1.00×
Cost of revenue
₩176.9B
2.23%
1.00×
Operating expenses
₩31.56B
1.87%
0.97×
Goodwill & intangibles
20.98%
Spread over hurdle
(1.08%)