119.5
Revenue₩B
145.0
155.1
169.7
186.6
205.1
225.3
243.1
270.3
293.4
318.6
124.6
9.20%
8.93%
86
14.68
Revenue growth%
27.51
24.70
22.97
20.19
21.35
22.04
21.65
22.55
24.00
24.73
26.48
22.55
22.76
88
22.11
Gross margin%
0.40
0.40
3.02
3.41
1.72
3.66
5.36
3.10
2.60
0.40
28.43
3.10
2.81
39
24.41
Operating margin%
12.74
9.87
11.71
8.86
11.06
8.22
7.72
8.84
7.98
5.66
6.87
7.98
8.85
66
9.45
Net margin%
25.51
27.96
25.69
27.44
26.72
28.71
31.12
30.40
32.11
30.76
16.51
30.76
28.34
74
32.73
P/E ratio (avg)x
45.37
51.78
54.60
61.54
71.29
79.23
78.44
79.46
94.82
110.2
35.14
79.46
74.86
59
8.125
EV/EBITx
15.13
17.17
18.57
18.20
18.54
17.88
20.29
20.19
22.78
25.88
31.45
20.29
18.56
74
13.28
FCF yield (avg)%
25.27
25.87
24.72
22.32
24.06
24.34
27.05
26.59
27.74
29.19
19.04
27.05
25.57
7
12.53
FCF margin%
17.67
19.22
21.45
23.37
23.46
26.41
29.05
26.87
26.98
27.34
25.75
26.98
24.94
45
1.743
FCF / Net incomex
2.502
2.793
2.960
3.496
3.721
3.790
3.950
3.963
4.540
5.426
0.930
3.963
3.755
15
4.39
ROIC%
19.30
19.90
21.25
20.54
18.65
15.71
18.46
20.20
19.80
20.96
7.76
19.80
19.85
30
28.25
Return on equity%
4.40
6.00
3.53
5.88
8.23
6.22
7.16
7.09
9.08
9.02
20.69
7.16
6.66
85
25.48
Return on assets%
8.49
10.16
10.58
13.38
16.26
14.12
16.26
17.55
16.01
17.43
9.20
16.26
15.07
93
1,161
EPS₩
2,949
2,612
2,396
2,548
2,490
2,250
1,935
1,902
1,687
1,798
1,277
(6.30%)
(4.62%)
—
26.49
EPS growth%
18.16
17.28
16.47
15.53
12.72
15.31
17.47
19.45
20.08
18.80
18.06
18.80
17.37
43
1,617
Bookvalue per sh₩
1,269
1,230
1,100
1,196
1,247
1,226
1,255
1,195
1,235
1,321
2,082
1.17%
1.41%
—
856.20
FCF per share₩
3,341
4,018
3,967
3,908
4,308
4,460
4,322
4,316
4,816
5,588
1,761
5.34%
6.24%
—
1,248
Dividend per sh₩
1,211
1,389
1,617
1,527
1,762
1,981
1,901
2,170
2,341
2,378
704.24
6.18%
6.65%
—
14.47
Div yield (avg)%
8.92
11.59
13.28
14.28
12.07
9.28
11.01
13.62
12.66
14.81
15.67
12.66
12.36
75
2.74
Payout ratio%
6.02
7.52
8.93
10.53
8.09
5.16
3.93
2.12
1.33
3.09
29.99
3.09
5.59
88
29.55
Shares (diluted)M
31.41
31.15
35.19
35.51
36.85
41.15
42.42
45.55
48.30
54.33
30.18
8.07%
6.47%
47
23.48
Buyback yield%
12.76
13.82
16.47
13.58
10.93
9.83
9.02
9.28
6.56
7.69
4.23
9.02
10.38
90
0.243
D/E ratiox
2.225
2.633
3.143
3.480
4.057
4.508
4.531
5.172
5.983
5.855
0.350
5.172
4.283
73
50.75
Enterprise value₩B
238.9
229.0
255.1
242.1
228.8
249.2
241.7
234.3
247.2
276.6
50.39
3.87%
2.57%
47
56.01
LT debt₩B
239.9
220.0
226.1
238.5
234.9
229.1
200.3
214.6
194.0
167.5
172.1
(6.53%)
(4.26%)
87
Revenue
₩318.6B
8.93%
1.00×
Cost of revenue
₩214.1B
8.99%
1.01×
Operating expenses
₩42.40B
9.71%
1.07×
Cash and investments
16.65%
Spread over hurdle
(2.76%)