506.3
Revenue₩B
568.5
603.6
618.5
641.8
650.2
668.0
693.2
701.8
712.7
727.5
555.9
2.27%
3.04%
85
21.68
Revenue growth%
30.52
27.62
24.72
23.62
21.30
19.29
21.30
22.00
19.42
16.50
9.73
19.42
21.65
25
16.94
Gross margin%
3.22
5.77
3.18
5.94
4.37
3.73
4.93
2.93
3.12
0.40
23.15
3.12
3.48
50
5.17
Operating margin%
3.51
5.64
5.72
4.70
2.81
3.29
3.83
5.68
6.52
6.91
21.53
5.68
5.17
18
15.14
Net margin%
0.92
2.54
2.97
3.36
0.71
1.02
0.40
0.40
0.40
0.40
24.96
0.40
0.82
33
13.75
P/E ratio (avg)x
28.99
33.03
38.44
38.02
42.96
45.94
44.48
42.12
40.37
39.39
12.82
42.12
39.88
36
28.65
EV/EBITx
36.97
37.33
36.37
36.27
34.57
36.31
33.61
33.85
31.10
29.77
17.49
33.61
35.42
33
23.00
FCF yield (avg)%
29.21
32.18
33.63
36.33
38.43
39.89
38.29
35.77
34.69
36.98
6.14
36.98
36.05
88
9.87
FCF margin%
10.87
11.84
10.13
11.82
12.47
12.20
10.26
11.72
9.18
11.90
19.06
11.72
11.77
59
1.109
FCF / Net incomex
0.214
0.181
0.181
0.159
0.134
0.144
0.141
0.125
0.118
0.126
0.589
0.126
0.143
85
26.11
ROIC%
10.02
9.44
8.99
9.46
8.52
10.29
7.41
9.69
9.09
10.36
4.87
9.69
9.45
20
29.33
Return on equity%
17.12
19.64
19.70
17.39
16.68
18.37
16.53
15.02
12.03
13.27
17.12
15.02
16.90
30
29.49
Return on assets%
15.85
17.24
19.19
20.98
19.72
17.51
14.99
15.16
15.66
15.04
28.04
15.16
16.54
17
10,646
EPS₩
12,854
11,864
10,858
11,189
11,345
11,834
12,625
11,227
11,294
11,291
11,777
(0.09%)
(0.38%)
—
22.06
EPS growth%
9.17
6.96
9.95
8.74
8.57
10.27
11.98
10.96
11.68
9.75
8.42
10.96
9.85
53
7,263
Bookvalue per sh₩
18,387
21,071
21,252
24,751
28,613
29,721
30,784
31,313
33,521
37,272
6,051
5.43%
7.76%
—
3,920
FCF per share₩
6,407
5,868
5,549
5,443
5,820
6,622
6,244
5,944
5,903
5,812
7,371
(0.03%)
(0.15%)
—
5,829
Dividend per sh₩
6,523
6,448
7,328
8,677
8,755
8,545
9,029
8,956
10,583
11,738
9,628
6.04%
7.27%
—
16.69
Div yield (avg)%
5.49
2.68
1.74
0.46
2.05
0.47
2.97
2.35
1.65
0.40
12.49
1.65
1.90
37
28.89
Payout ratio%
22.87
21.68
20.89
19.17
19.12
18.20
16.38
14.43
15.90
15.22
7.02
15.90
18.66
48
38.25
Shares (diluted)M
57.99
60.87
65.73
64.57
74.07
83.71
77.79
88.99
97.54
111.4
37.45
8.51%
6.43%
9
7.19
Buyback yield%
29.26
29.53
29.57
30.06
29.78
30.36
29.81
31.79
30.45
29.70
15.74
30.36
29.79
38
1.437
D/E ratiox
0.942
0.883
0.844
0.856
0.732
0.647
0.661
0.672
0.637
0.596
0.555
0.647
0.702
71
208.0
Enterprise value₩B
669.9
668.5
707.5
692.2
649.1
677.3
746.1
720.3
692.9
759.5
439.3
3.19%
1.63%
34
300.0
LT debt₩B
722.2
728.0
810.9
878.8
960.2
1,033
1,099
1,056
1,140
1,307
301.4
6.35%
7.69%
13
Revenue
₩727.5B
3.04%
1.00×
Cost of revenue
₩367.6B
3.18%
1.01×
Operating expenses
₩163.5B
3.10%
1.01×
Cash and investments
14.45%
Spread over hurdle
17.20%