339.3
Revenue₩B
330.7
361.8
383.7
408.0
432.1
469.8
497.2
540.1
582.5
626.4
371.1
7.71%
7.46%
93
14.60
Revenue growth%
24.56
23.79
25.02
22.03
21.82
20.53
22.19
20.74
21.08
20.93
21.88
20.93
21.92
39
24.17
Gross margin%
31.23
31.22
30.43
31.67
30.32
30.16
27.96
27.13
30.12
31.37
29.02
30.12
30.37
8
9.03
Operating margin%
16.87
15.12
16.63
16.33
17.65
17.71
19.36
18.45
20.86
21.80
13.49
19.36
17.68
82
27.49
Net margin%
16.60
15.03
15.75
15.71
18.27
16.46
16.61
18.38
17.27
18.90
5.80
17.27
16.61
42
12.14
P/E ratio (avg)x
43.51
49.10
54.21
59.62
58.71
56.69
60.66
60.06
57.79
56.75
24.45
57.79
57.27
7
18.29
EV/EBITx
27.82
29.63
32.12
32.94
36.46
32.86
33.54
36.10
32.56
29.37
10.18
32.86
32.71
47
9.64
FCF yield (avg)%
29.57
27.59
24.96
22.52
24.50
25.29
26.55
28.21
29.04
31.49
6.19
28.21
27.07
29
10.85
FCF margin%
6.14
7.88
9.08
9.62
7.87
9.06
9.31
11.68
10.25
12.47
18.87
10.25
9.19
91
1.614
FCF / Net incomex
1.708
1.641
1.930
2.117
2.123
2.057
2.011
2.318
2.713
2.619
1.267
2.318
2.087
44
28.71
ROIC%
0.92
0.74
2.51
0.52
2.53
1.87
1.99
2.73
4.38
6.15
18.98
2.73
2.25
15
23.11
Return on equity%
14.52
14.68
16.43
18.41
18.25
16.30
16.47
13.51
16.27
16.41
23.11
16.30
16.35
54
15.18
Return on assets%
22.86
25.25
23.82
21.70
23.63
23.70
20.90
21.66
24.17
21.49
11.30
21.66
23.25
9
28,834
EPS₩
14,971
17,744
20,295
21,064
20,892
21,251
25,461
25,045
24,437
26,151
31,560
4.59%
5.85%
—
12.49
EPS growth%
11.43
11.15
11.71
12.38
12.90
13.97
14.57
16.47
16.12
16.74
27.79
16.12
13.44
46
14,906
Bookvalue per sh₩
6,328
6,557
7,562
7,822
8,564
9,123
10,684
11,806
11,610
11,518
26,140
6.11%
6.46%
—
21,145
FCF per share₩
34,368
36,636
37,948
38,575
34,724
37,739
38,094
36,258
35,378
31,885
27,968
(1.69%)
(0.79%)
—
20,818
Dividend per sh₩
33,782
31,131
33,148
37,551
41,599
40,812
42,600
40,573
41,407
40,641
13,718
(0.47%)
2.59%
—
29.48
Div yield (avg)%
24.61
23.16
22.18
20.09
18.81
20.71
18.31
17.39
14.88
14.67
7.18
17.39
19.45
76
5.45
Payout ratio%
12.90
10.91
12.54
13.43
10.86
12.69
13.32
10.68
12.01
9.99
27.28
12.01
12.27
65
10.28
Shares (diluted)M
9.964
11.42
11.12
11.86
13.34
12.75
14.35
16.22
17.15
16.72
10.32
4.62%
4.36%
67
2.85
Buyback yield%
29.88
30.83
33.61
31.30
33.09
33.68
36.67
37.40
37.07
34.58
19.96
36.67
33.64
66
1.182
D/E ratiox
1.808
2.008
2.335
2.377
2.572
2.474
2.865
2.940
3.496
3.423
0.210
2.940
2.523
27
191.3
Enterprise value₩B
136.5
138.9
140.1
146.6
156.9
167.0
177.8
200.0
203.5
224.1
455.9
7.39%
4.91%
56
393.1
LT debt₩B
440.3
466.1
489.2
427.5
375.6
364.7
367.8
323.9
283.8
259.6
166.8
(7.12%)
(5.66%)
53
Revenue
₩626.4B
7.46%
1.00×
Cost of revenue
₩408.3B
7.15%
0.97×
Operating expenses
₩123.8B
8.12%
1.06×
Goodwill & intangibles
18.83%
Spread over hurdle
(3.60%)