317.7
Revenue₩B
458.0
448.5
452.9
464.3
465.3
468.1
470.7
464.7
460.1
470.5
334.0
0.23%
0.04%
77
6.11
Revenue growth%
32.85
35.63
36.05
36.56
35.94
37.92
39.13
39.21
39.83
38.61
29.61
39.13
37.24
50
13.14
Gross margin%
2.76
3.45
2.90
2.82
3.22
1.84
1.35
4.30
2.04
3.16
17.25
2.04
2.86
66
20.73
Operating margin%
27.21
26.92
28.06
30.39
29.82
30.87
31.06
28.08
30.94
33.83
22.38
30.94
30.11
8
17.82
Net margin%
12.28
14.83
15.70
18.38
20.35
20.29
18.48
16.38
15.75
16.83
13.59
16.83
16.61
58
9.025
P/E ratio (avg)x
25.81
27.47
28.02
27.40
25.52
27.93
26.14
26.51
26.50
28.07
33.14
26.51
26.96
10
37.32
EV/EBITx
10.19
10.33
9.841
11.34
11.87
12.67
13.92
16.35
16.19
16.42
20.13
16.19
12.27
42
12.08
FCF yield (avg)%
23.96
25.17
23.70
25.47
28.35
31.21
31.65
31.43
29.22
28.49
14.31
31.21
28.42
80
16.14
FCF margin%
18.04
19.94
18.20
18.89
17.40
15.75
15.80
13.78
15.49
15.14
19.06
15.49
16.60
74
1.031
FCF / Net incomex
0.626
0.558
0.487
0.420
0.406
0.363
0.360
0.309
0.289
0.272
0.564
0.309
0.385
91
15.30
ROIC%
15.80
16.63
19.16
20.13
18.55
18.77
16.19
13.84
14.32
13.77
19.56
14.32
16.41
69
27.24
Return on equity%
2.42
1.98
0.40
2.84
0.40
1.13
2.41
3.79
5.00
3.98
14.17
3.79
2.41
27
21.70
Return on assets%
18.46
19.07
20.90
20.24
18.57
19.51
19.76
22.70
24.77
24.00
16.86
22.70
20.00
65
20,718
EPS₩
20,281
21,200
22,383
22,169
21,880
22,613
22,454
21,766
23,145
26,002
22,298
3.51%
2.27%
—
4.15
EPS growth%
25.18
23.63
25.52
28.28
28.52
30.24
27.80
30.31
31.41
28.81
9.62
30.24
28.40
92
12,680
Bookvalue per sh₩
8,564
8,612
9,221
9,119
9,689
8,685
8,462
9,128
8,478
7,996
18,459
(3.77%)
(2.09%)
—
21,904
FCF per share₩
22,280
24,644
24,168
25,688
23,069
25,192
23,625
23,168
25,150
26,136
15,454
2.53%
0.65%
—
6,304
Dividend per sh₩
17,750
19,489
21,311
23,007
25,442
29,509
30,296
32,012
36,515
43,447
7,311
11.30%
10.56%
—
21.51
Div yield (avg)%
2.51
5.21
6.31
8.48
10.43
7.70
7.92
8.47
7.06
5.67
12.18
7.70
7.38
67
3.54
Payout ratio%
17.79
16.78
17.12
15.82
18.56
17.47
15.83
15.04
16.85
15.33
23.45
15.83
16.82
78
6.991
Shares (diluted)M
6.141
6.116
6.526
5.621
5.288
5.305
5.263
5.225
5.000
5.233
6.815
(0.21%)
(2.56%)
73
8.54
Buyback yield%
23.87
26.34
23.82
23.43
25.42
27.91
27.88
29.33
29.32
32.21
15.99
29.32
27.11
75
0.826
D/E ratiox
1.960
1.938
2.051
2.367
2.426
2.443
2.475
2.491
2.980
2.972
0.973
2.491
2.435
79
114.6
Enterprise value₩B
285.3
273.8
256.3
223.8
202.2
194.8
191.2
197.9
196.1
184.8
327.6
(1.78%)
(3.88%)
60
212.8
LT debt₩B
223.6
219.1
220.0
240.2
237.0
229.4
230.4
220.4
221.6
230.1
146.0
(0.59%)
0.79%
71
Revenue
₩470.5B
0.04%
1.00×
Cost of revenue
₩242.4B
(0.26%)
0.97×
Operating expenses
₩83.93B
0.80%
1.08×
Goodwill & intangibles
16.92%
Spread over hurdle
31.72%