148.3
Revenue₩B
278.9
287.1
301.2
309.3
327.1
342.2
362.4
367.8
376.4
393.5
156.8
3.76%
3.93%
5
20.43
Revenue growth%
25.43
27.36
30.02
28.87
27.83
29.07
30.74
29.32
31.64
30.13
20.29
30.13
29.20
50
21.71
Gross margin%
5.12
6.61
8.51
10.85
10.58
7.72
4.87
5.26
5.09
6.76
16.22
5.26
6.68
69
5.84
Operating margin%
14.87
16.26
18.87
19.87
19.09
16.54
13.93
12.22
14.75
12.85
24.70
13.93
15.56
62
23.57
Net margin%
0.40
2.30
5.05
8.00
10.12
10.61
9.32
8.35
9.00
11.28
6.39
9.32
8.67
77
13.26
P/E ratio (avg)x
20.29
23.01
25.05
25.21
28.30
26.27
28.27
29.71
28.52
27.65
27.13
28.27
26.96
66
15.94
EV/EBITx
27.88
26.10
25.59
24.86
25.44
25.11
26.93
28.86
25.81
23.61
12.12
25.81
25.70
74
18.30
FCF yield (avg)%
4.73
4.61
5.35
7.66
8.05
9.69
8.32
7.19
7.28
9.49
13.55
8.32
7.47
17
25.03
FCF margin%
13.86
13.91
14.83
14.77
15.51
16.14
18.64
18.69
19.94
18.77
26.20
18.69
15.83
64
0.121
FCF / Net incomex
0.341
0.359
0.345
0.381
0.335
0.363
0.375
0.379
0.406
0.450
0.278
0.379
0.369
7
7.83
ROIC%
3.50
4.18
3.15
3.18
2.72
3.30
2.14
5.04
5.69
4.27
11.81
4.27
3.40
84
6.39
Return on equity%
15.31
12.52
15.07
14.48
16.00
14.27
16.21
17.73
19.23
16.78
5.73
16.78
15.65
51
7.09
Return on assets%
24.81
25.34
27.90
25.75
23.22
24.61
24.58
22.19
20.24
18.87
23.02
22.19
24.59
87
11,062
EPS₩
20,077
23,063
25,070
25,641
26,290
27,895
32,596
36,584
39,942
45,042
11,984
11.37%
9.07%
—
6.07
EPS growth%
21.32
18.51
19.67
17.36
17.76
20.12
20.65
20.81
18.36
18.36
2.12
20.12
19.09
63
3,185
Bookvalue per sh₩
7,517
8,137
9,044
9,911
9,416
8,638
9,887
9,059
10,050
9,139
5,040
(0.60%)
2.86%
—
6,393
FCF per share₩
18,382
19,772
21,825
21,843
22,517
25,566
28,245
30,142
35,679
39,719
2,159
12.02%
8.42%
—
2,791
Dividend per sh₩
3,151
3,424
3,514
3,278
3,037
2,826
2,474
2,293
2,352
2,072
3,283
(7.36%)
(5.06%)
—
20.25
Div yield (avg)%
16.03
17.60
18.63
19.31
18.99
20.06
17.51
16.65
16.32
17.03
9.20
17.03
17.56
66
13.15
Payout ratio%
22.37
19.83
19.38
16.87
19.76
18.58
20.47
20.51
21.46
23.18
24.93
20.51
20.15
34
22.47
Shares (diluted)M
25.41
26.54
27.45
27.34
28.04
27.16
27.84
30.59
32.76
32.61
22.53
3.07%
2.81%
20
17.01
Buyback yield%
20.52
20.89
23.35
20.66
20.99
23.86
24.83
25.64
26.60
25.86
3.16
25.64
23.60
33
1.053
D/E ratiox
0.666
0.703
0.666
0.626
0.622
0.675
0.647
0.607
0.675
0.699
0.771
0.675
0.666
42
100.4
Enterprise value₩B
182.8
187.9
184.5
170.3
179.1
189.7
216.0
240.7
272.0
289.4
169.4
10.07%
3.74%
81
303.2
LT debt₩B
277.5
330.9
386.9
399.0
433.6
418.1
473.1
552.6
623.1
693.0
299.8
9.83%
11.02%
87
Revenue
₩393.5B
3.93%
1.00×
Cost of revenue
₩260.9B
3.79%
0.99×
Operating expenses
₩73.64B
4.02%
1.01×
Goodwill & intangibles
16.65%
Spread over hurdle
(3.29%)