299.6
Revenue₩B
411.5
435.2
467.0
486.4
512.1
541.0
572.1
617.1
651.1
698.8
328.1
6.41%
6.02%
86
13.85
Revenue growth%
5.49
6.97
8.76
10.62
10.80
13.72
15.79
13.47
12.80
11.26
5.91
13.47
11.03
51
15.23
Gross margin%
30.39
28.99
31.13
28.18
30.02
30.82
31.90
32.58
30.42
33.38
6.13
31.90
30.62
70
12.06
Operating margin%
6.91
6.67
6.23
7.28
8.69
9.60
9.57
10.91
13.77
13.14
11.53
10.91
9.13
73
18.47
Net margin%
22.35
22.81
25.01
26.78
26.08
27.45
28.02
27.55
24.83
22.49
29.05
27.45
25.54
20
31.48
P/E ratio (avg)x
33.20
36.50
38.16
40.52
40.98
39.64
37.42
38.52
42.77
48.05
33.95
39.64
39.08
92
11.06
EV/EBITx
49.95
46.93
50.69
57.88
58.68
53.73
56.22
59.75
66.67
73.23
11.15
59.75
57.05
47
21.36
FCF yield (avg)%
29.42
28.41
27.86
26.40
24.55
24.77
25.81
25.32
22.73
24.30
10.56
24.77
25.57
92
9.09
FCF margin%
10.52
10.58
9.82
12.51
14.43
15.52
18.45
19.41
18.53
18.05
24.55
18.45
14.98
38
1.708
FCF / Net incomex
2.723
2.975
3.523
3.809
3.816
4.480
4.638
5.537
6.003
7.155
0.371
5.537
4.148
66
20.19
ROIC%
3.98
4.52
3.75
5.77
8.70
11.60
9.63
8.16
7.31
10.27
18.71
9.63
7.74
56
26.56
Return on equity%
23.37
23.58
24.77
27.27
24.96
25.19
25.59
26.87
28.02
26.63
10.25
26.63
25.39
39
15.10
Return on assets%
16.63
18.46
18.55
19.32
17.03
14.34
16.19
14.07
11.96
12.42
14.99
14.07
16.41
30
2,437
EPS₩
2,882
2,963
2,953
2,900
3,006
2,777
2,545
2,496
2,586
2,931
2,540
(0.50%)
(0.64%)
—
21.40
EPS growth%
24.36
24.89
23.56
21.27
20.23
18.14
15.19
15.93
18.69
18.21
22.44
18.14
19.46
21
2,345
Bookvalue per sh₩
6,009
6,517
6,773
7,073
6,467
5,845
5,324
5,680
5,259
4,881
1,559
(5.47%)
(3.21%)
—
2,057
FCF per share₩
4,953
5,511
5,564
6,324
7,255
8,001
9,580
10,894
12,228
14,438
3,895
14.75%
12.95%
—
2,216
Dividend per sh₩
6,272
7,064
7,270
8,469
9,103
9,474
9,713
9,926
10,706
12,901
3,115
7.22%
9.41%
—
25.89
Div yield (avg)%
10.08
10.24
10.79
10.19
7.34
6.54
4.62
3.96
2.35
0.47
23.96
3.96
6.94
47
21.59
Payout ratio%
12.96
14.54
14.73
14.65
16.21
15.92
18.76
19.99
20.85
23.82
19.68
19.99
16.07
33
49.87
Shares (diluted)M
43.58
45.75
43.48
46.80
42.86
45.33
41.56
45.70
44.41
50.19
47.50
3.21%
1.34%
80
24.16
Buyback yield%
22.07
24.03
25.72
25.73
27.47
27.65
27.42
28.42
26.99
25.86
26.87
27.42
26.43
82
1.261
D/E ratiox
0.773
0.740
0.833
0.905
0.937
0.933
0.895
0.869
0.817
0.893
0.260
0.893
0.881
25
725.1
Enterprise value₩B
97.06
87.09
85.61
74.20
71.64
62.22
58.75
59.71
64.63
61.88
355.4
(2.89%)
(4.80%)
58
495.2
LT debt₩B
443.8
448.1
418.5
464.2
468.6
466.6
461.8
464.0
415.6
405.8
558.7
(2.84%)
0.08%
72
Revenue
₩698.8B
6.02%
1.00×
Cost of revenue
₩483.5B
6.09%
1.01×
Operating expenses
₩133.1B
5.76%
0.98×
Goodwill & intangibles
14.53%
Spread over hurdle
(7.85%)