193.6
Revenue₩B
157.0
168.8
180.4
188.5
200.9
210.5
224.2
241.6
261.3
277.1
197.5
6.65%
6.34%
60
18.53
Revenue growth%
24.45
22.50
25.22
26.09
27.73
26.59
27.29
28.00
26.31
27.88
10.15
27.29
26.45
48
6.71
Gross margin%
17.94
15.65
17.72
14.90
12.24
12.50
14.07
14.48
17.18
19.43
12.71
14.48
15.27
22
7.85
Operating margin%
8.44
11.14
11.09
11.92
9.66
6.88
5.41
5.46
3.21
2.79
2.43
5.41
7.66
51
29.93
Net margin%
12.33
10.47
7.69
7.45
6.50
5.27
3.76
5.97
5.41
6.44
23.38
5.41
6.47
81
25.56
P/E ratio (avg)x
16.13
16.86
17.10
18.26
17.86
16.91
18.04
16.32
17.44
16.51
13.68
16.91
17.00
23
10.50
EV/EBITx
38.37
43.89
47.31
47.51
51.82
50.24
55.67
56.33
57.00
58.99
18.19
56.33
51.03
83
28.95
FCF yield (avg)%
15.38
17.76
14.84
17.15
17.76
15.43
16.42
18.08
17.79
19.15
29.10
17.79
17.45
64
5.54
FCF margin%
16.07
15.05
17.95
20.09
22.81
22.53
20.66
21.45
20.51
18.29
6.57
20.66
20.30
44
0.883
FCF / Net incomex
0.782
0.833
0.749
0.749
0.737
0.691
0.738
0.680
0.715
0.633
1.108
0.691
0.737
31
24.37
ROIC%
4.81
5.19
3.15
4.84
7.75
9.10
10.13
7.89
9.28
9.28
10.17
9.28
7.82
24
25.09
Return on equity%
19.05
16.77
18.64
19.76
18.60
16.84
16.29
17.06
18.25
19.91
16.00
17.06
18.43
25
19.89
Return on assets%
27.97
25.76
27.55
26.39
26.96
24.07
25.67
24.69
27.49
27.42
29.56
25.67
26.67
72
807.49
EPS₩
3,037
2,880
2,842
3,072
3,042
3,193
3,351
3,266
3,561
3,630
894.63
3.60%
1.95%
—
2.02
EPS growth%
0.70
0.40
1.95
2.78
3.64
1.02
2.01
0.94
0.73
0.40
26.10
0.94
0.98
86
3,814
Bookvalue per sh₩
1,251
1,129
1,217
1,212
1,304
1,424
1,618
1,513
1,397
1,515
2,045
3.05%
2.07%
—
4,376
FCF per share₩
4,220
4,475
4,483
4,362
4,676
5,079
5,399
5,871
6,160
5,780
2,245
4.33%
4.35%
—
826.88
Dividend per sh₩
2,008
2,147
2,293
2,248
2,294
2,386
2,368
2,300
2,417
2,697
899.43
3.29%
3.01%
—
13.40
Div yield (avg)%
17.25
15.68
17.16
20.13
22.70
21.16
19.05
20.98
22.13
21.81
17.07
21.16
20.56
56
23.64
Payout ratio%
29.56
27.13
26.74
24.52
24.10
24.72
23.55
21.20
22.53
23.14
22.82
23.14
24.31
10
25.75
Shares (diluted)M
39.57
46.26
51.00
61.51
65.33
75.80
87.30
102.9
104.5
118.1
25.80
12.57%
12.01%
42
21.83
Buyback yield%
28.38
31.14
29.37
28.55
26.94
29.56
29.72
28.00
25.37
26.81
15.47
28.00
28.46
73
0.524
D/E ratiox
1.003
0.852
0.867
0.877
0.813
0.768
0.680
0.635
0.545
0.473
1.657
0.635
0.791
36
288.4
Enterprise value₩B
246.1
262.8
266.4
257.5
247.8
245.5
273.9
288.5
295.9
284.5
181.9
2.80%
1.40%
45
309.3
LT debt₩B
14.34
13.12
11.44
11.03
9.795
9.653
10.06
8.938
9.327
9.551
298.3
(0.50%)
(4.78%)
11
Revenue
₩277.1B
6.34%
1.00×
Cost of revenue
₩179.9B
6.11%
0.98×
Operating expenses
₩67.96B
6.65%
1.03×
Goodwill & intangibles
19.29%
Cash and investments
14.89%
Spread over hurdle
(0.44%)