102.0
Revenue₩B
181.9
186.4
190.1
188.9
188.0
189.8
194.7
198.5
195.9
200.6
104.2
1.30%
0.88%
94
7.70
Revenue growth%
1.31
1.51
1.03
2.37
0.40
0.40
2.28
0.58
0.40
0.40
2.77
0.40
0.80
16
29.11
Gross margin%
19.57
20.84
22.33
23.21
20.89
18.80
19.34
17.46
14.47
17.13
27.10
17.46
19.45
59
7.15
Operating margin%
20.68
17.98
19.90
18.24
16.90
14.78
12.54
12.13
14.02
16.29
24.27
14.02
16.60
21
26.19
Net margin%
30.61
30.93
29.13
29.16
30.23
27.53
25.13
22.23
22.94
22.05
4.42
22.94
28.33
85
20.61
P/E ratio (avg)x
24.81
23.72
26.83
29.19
31.74
31.58
31.91
31.32
28.73
32.05
26.10
31.58
30.25
22
18.58
EV/EBITx
31.13
31.44
28.84
29.77
33.82
37.83
38.09
40.59
39.38
42.55
8.685
39.38
35.82
32
11.81
FCF yield (avg)%
10.20
12.01
9.07
9.43
8.13
7.88
9.35
6.52
7.13
8.83
10.67
7.88
8.95
34
27.16
FCF margin%
23.42
20.50
20.27
18.79
20.88
23.49
25.58
23.73
23.37
21.11
4.71
23.49
22.24
27
0.876
FCF / Net incomex
1.224
1.077
1.072
1.007
1.046
1.036
0.945
1.007
0.906
0.948
1.657
0.948
1.022
31
19.47
ROIC%
4.17
4.41
2.87
1.05
0.40
2.65
0.40
3.23
0.60
0.40
16.39
0.60
1.85
79
22.84
Return on equity%
11.20
10.30
10.10
9.72
7.38
5.58
5.22
4.06
2.96
3.90
19.85
4.06
6.48
92
11.18
Return on assets%
8.97
8.06
9.24
7.19
5.32
7.48
4.58
6.81
9.18
7.52
25.19
7.48
7.50
84
996.08
EPS₩
857.03
976.06
1,157
1,275
1,268
1,428
1,577
1,543
1,514
1,662
1,108
5.56%
6.88%
—
10.95
EPS growth%
6.79
9.30
8.20
5.73
3.45
3.18
0.40
0.40
0.40
0.40
14.49
0.40
3.31
87
1,832
Bookvalue per sh₩
988.70
1,075
1,130
1,251
1,328
1,284
1,347
1,239
1,316
1,410
1,871
1.20%
4.17%
—
938.48
FCF per share₩
479.85
560.65
579.85
680.92
798.83
813.65
911.25
1,075
1,146
1,263
397.76
9.59%
10.89%
—
1,394
Dividend per sh₩
1,717
1,889
1,811
2,070
1,999
2,136
2,249
2,372
2,386
2,594
458.34
5.34%
5.21%
—
9.42
Div yield (avg)%
11.76
13.79
14.05
16.51
17.69
18.44
18.23
18.94
17.24
19.32
26.66
18.44
17.46
78
20.08
Payout ratio%
13.46
14.55
17.37
16.07
15.19
17.20
17.72
16.75
14.76
14.45
25.96
16.75
15.63
10
56.96
Shares (diluted)M
67.73
67.07
67.80
76.64
85.39
92.85
97.46
90.12
89.38
98.95
57.04
2.99%
3.85%
13
3.13
Buyback yield%
17.66
19.71
18.13
17.63
17.19
16.71
18.30
18.76
19.57
18.60
11.42
18.60
18.21
7
0.491
D/E ratiox
0.187
0.179
0.167
0.144
0.128
0.130
0.127
0.125
0.129
0.123
0.566
0.127
0.130
90
164.7
Enterprise value₩B
213.7
229.5
276.1
333.0
369.5
383.5
406.1
451.6
437.9
504.6
225.3
6.43%
10.94%
84
209.0
LT debt₩B
120.5
121.9
123.1
144.7
165.3
191.8
201.3
216.4
232.1
267.3
42.45
10.08%
9.35%
53
Revenue
₩200.6B
0.88%
1.00×
Cost of revenue
₩130.6B
0.89%
1.00×
Operating expenses
₩34.88B
1.24%
1.04×
Spread over hurdle
(4.70%)