18.50
Revenue₩B
96.41
106.0
116.6
126.0
138.4
147.1
156.4
172.1
186.0
206.5
19.85
8.34%
9.01%
83
12.52
Revenue growth%
8.42
10.89
13.01
12.31
12.00
11.28
10.16
9.73
11.22
9.00
19.63
10.16
11.06
9
5.91
Gross margin%
5.76
7.94
10.44
7.53
5.60
5.83
7.98
10.21
11.72
12.37
9.62
10.21
7.96
24
28.60
Operating margin%
21.94
20.47
19.25
16.25
19.03
18.80
21.30
18.51
16.17
17.60
12.90
18.51
18.92
27
24.26
Net margin%
3.10
1.96
1.98
0.40
0.40
0.40
0.40
0.40
1.32
1.49
16.26
0.40
0.86
9
22.07
P/E ratio (avg)x
11.68
13.25
15.04
14.54
15.27
16.93
18.71
19.87
22.56
20.78
17.19
19.87
16.10
21
27.43
EV/EBITx
42.49
48.75
48.98
51.98
51.07
50.37
49.12
48.68
51.62
53.10
24.07
50.37
49.75
75
13.78
FCF yield (avg)%
15.38
15.80
12.80
10.18
10.31
11.82
12.16
14.49
14.51
15.47
17.35
14.49
13.65
84
26.89
FCF margin%
19.95
18.41
16.74
14.46
12.89
13.32
12.04
13.68
10.77
8.86
22.48
12.04
13.50
76
1.794
FCF / Net incomex
1.599
1.819
2.125
2.397
2.752
2.757
2.984
2.994
3.022
3.671
1.025
2.994
2.755
80
23.18
ROIC%
10.51
8.36
6.94
4.25
5.96
5.31
3.91
1.78
0.40
0.40
26.53
1.78
4.78
28
16.34
Return on equity%
9.37
7.66
8.13
8.10
9.95
11.40
12.01
11.55
13.30
10.86
11.72
11.55
10.40
23
29.83
Return on assets%
28.84
29.78
32.00
33.68
34.58
35.56
33.11
34.44
33.86
35.94
27.71
34.44
33.77
89
2,010
EPS₩
2,413
2,665
2,706
2,553
2,642
2,916
3,077
3,318
3,550
3,856
2,163
7.86%
4.46%
—
24.05
EPS growth%
30.49
31.44
34.29
36.71
37.19
38.95
38.42
40.89
42.70
42.11
3.33
40.89
37.80
88
1,104
Bookvalue per sh₩
1,602
1,399
1,411
1,194
1,262
1,141
1,056
906.39
766.93
800.38
2,243
(8.71%)
(7.96%)
—
716.75
FCF per share₩
2,309
2,055
1,958
1,936
1,740
1,600
1,512
1,437
1,278
1,205
2,293
(7.09%)
(5.56%)
—
507.48
Dividend per sh₩
1,446
1,454
1,365
1,538
1,377
1,472
1,384
1,477
1,520
1,400
2,046
0.33%
0.76%
—
8.39
Div yield (avg)%
32.57
31.53
31.45
34.31
37.25
36.35
35.81
34.23
32.78
30.81
14.39
34.23
33.51
71
29.32
Payout ratio%
21.08
18.13
17.91
19.59
16.84
14.69
13.79
11.70
10.54
9.60
21.77
11.70
15.76
7
12.53
Shares (diluted)M
13.53
13.06
13.24
14.73
16.20
14.61
15.90
16.77
15.36
13.80
12.65
(3.15%)
0.35%
67
6.86
Buyback yield%
13.03
11.70
9.83
11.68
14.05
14.70
17.68
14.87
12.05
9.56
10.78
14.70
12.54
51
1.162
D/E ratiox
1.338
1.501
1.653
1.673
1.870
1.876
1.841
1.894
1.850
1.727
1.560
1.850
1.784
43
156.7
Enterprise value₩B
108.2
109.1
110.2
109.7
98.86
94.15
96.62
104.6
116.8
111.6
127.8
2.45%
(0.28%)
73
91.23
LT debt₩B
25.31
24.33
23.98
25.82
25.88
24.31
23.24
21.18
23.45
22.61
101.4
(2.67%)
(1.69%)
72
Revenue
₩206.5B
9.01%
1.00×
Cost of revenue
₩130.0B
9.10%
1.01×
Operating expenses
₩39.73B
8.80%
0.98×
Goodwill & intangibles
16.39%
Spread over hurdle
(4.28%)