136.3
Revenue₩B
73.18
77.21
83.22
89.06
98.16
108.0
118.9
127.4
134.3
147.9
145.6
8.54%
8.22%
91
12.65
Revenue growth%
26.29
27.18
29.76
28.70
29.55
27.46
24.98
27.88
30.33
27.56
22.75
27.56
27.72
18
18.40
Gross margin%
15.52
16.41
18.39
20.94
19.01
20.35
19.29
17.64
16.18
17.58
19.13
17.64
18.02
50
19.61
Operating margin%
9.33
9.54
10.35
11.32
13.28
15.30
12.51
13.67
11.19
12.43
19.34
12.51
11.87
83
11.73
Net margin%
24.26
25.93
28.06
25.37
26.84
29.47
27.16
26.24
27.28
27.06
13.55
27.16
26.95
13
20.69
P/E ratio (avg)x
55.85
59.31
68.51
79.45
81.78
85.81
91.78
102.9
101.2
114.5
23.24
101.2
83.79
91
8.416
EV/EBITx
37.11
35.87
38.67
37.84
34.06
31.23
33.74
32.51
34.64
35.09
21.79
33.74
34.87
26
2.48
FCF yield (avg)%
22.82
25.01
25.82
23.29
22.22
22.10
24.74
23.64
24.77
24.14
16.14
24.14
23.89
38
14.22
FCF margin%
6.80
9.23
11.29
10.58
13.21
11.85
13.42
12.15
11.07
12.90
8.04
12.15
11.57
14
1.632
FCF / Net incomex
1.774
1.692
1.675
1.607
1.432
1.548
1.497
1.438
1.273
1.335
0.443
1.438
1.522
9
7.40
ROIC%
17.49
15.71
13.04
12.55
15.40
15.37
14.61
15.46
14.25
14.95
17.20
14.95
15.16
21
16.21
Return on equity%
32.56
33.23
34.72
34.07
33.52
36.39
35.02
37.94
37.12
37.68
16.18
37.12
34.87
11
13.84
Return on assets%
9.91
8.68
7.11
9.11
9.78
9.00
11.97
13.82
12.64
10.57
8.28
11.97
9.84
47
1,561
EPS₩
936.65
877.62
962.00
934.54
963.07
993.82
947.05
831.83
789.13
688.91
1,736
(6.48%)
(4.13%)
—
10.70
EPS growth%
27.69
28.42
26.66
27.29
27.35
28.44
26.96
25.48
24.91
23.23
20.88
25.48
27.13
92
667.35
Bookvalue per sh₩
1,350
1,303
1,433
1,617
1,742
1,770
1,679
1,730
1,798
1,847
246.02
1.17%
3.26%
—
1,312
FCF per share₩
657.78
712.60
787.85
775.89
866.45
952.71
1,102
1,106
1,260
1,298
252.80
8.42%
6.52%
—
915.92
Dividend per sh₩
661.22
681.94
745.25
736.37
716.89
735.80
778.99
846.27
982.12
1,029
363.77
7.50%
5.88%
—
29.06
Div yield (avg)%
5.45
7.27
7.38
8.70
9.33
11.89
9.72
8.03
10.05
11.68
4.56
10.05
9.01
11
28.71
Payout ratio%
13.66
12.80
11.16
10.42
7.84
4.98
7.21
6.89
8.15
8.34
26.48
7.21
8.24
67
50.20
Shares (diluted)M
66.95
77.19
78.27
76.29
84.97
86.01
89.39
105.8
124.9
133.1
50.95
9.39%
7.80%
84
10.11
Buyback yield%
24.03
22.47
19.67
21.42
19.12
19.00
21.20
19.44
18.14
17.63
28.55
19.00
19.55
78
0.700
D/E ratiox
1.712
1.872
1.845
2.016
1.931
1.823
1.792
1.731
1.944
1.957
0.358
1.823
1.859
30
33.68
Enterprise value₩B
115.5
123.4
119.2
118.0
102.0
96.08
94.94
100.4
103.3
96.03
19.86
(1.20%)
(3.01%)
9
138.4
LT debt₩B
40.89
44.68
50.79
57.80
62.60
75.62
83.44
92.58
99.52
103.2
92.11
10.52%
9.50%
49
Revenue
₩147.9B
8.22%
1.00×
Cost of revenue
₩103.5B
8.22%
1.00×
Operating expenses
₩31.58B
8.02%
0.98×
Goodwill & intangibles
20.42%
Cash and investments
15.55%
Spread over hurdle
(4.70%)