276.4
Revenue₩B
200.1
208.1
220.3
229.1
242.1
257.5
270.9
278.8
291.7
305.2
300.2
4.74%
4.90%
17
4.57
Revenue growth%
35.74
37.38
38.48
40.70
43.12
42.88
41.54
39.76
37.99
38.17
20.12
39.76
39.12
56
15.79
Gross margin%
12.68
10.99
12.03
9.45
10.81
8.62
6.12
7.91
5.77
6.38
14.19
6.38
9.03
42
4.36
Operating margin%
3.71
2.58
1.66
3.45
2.35
0.40
0.40
0.40
2.50
3.47
12.52
0.40
2.43
69
17.29
Net margin%
8.53
6.87
6.28
8.77
11.18
9.50
10.02
11.14
11.25
11.23
11.96
11.14
9.76
48
23.72
P/E ratio (avg)x
32.36
36.61
34.92
36.64
40.33
40.11
43.57
47.77
51.51
48.84
30.52
47.77
40.22
91
31.31
EV/EBITx
20.29
21.17
22.13
20.77
19.25
21.35
19.47
18.86
18.71
19.55
9.668
19.47
19.92
28
8.87
FCF yield (avg)%
19.86
18.60
16.84
15.69
18.21
17.89
15.90
14.05
12.01
11.46
17.99
14.05
16.37
74
15.97
FCF margin%
16.80
19.30
18.19
20.13
18.16
20.13
18.85
21.53
20.46
18.97
2.58
20.13
19.14
35
1.276
FCF / Net incomex
0.085
0.092
0.079
0.074
0.072
0.064
0.066
0.059
0.061
0.066
0.558
0.064
0.069
68
21.78
ROIC%
0.40
2.38
0.40
0.40
2.17
0.40
3.23
6.14
7.93
9.20
21.96
6.14
2.27
83
6.09
Return on equity%
22.32
19.44
20.27
19.24
21.18
22.20
24.55
21.73
20.51
19.74
2.32
21.73
20.85
45
19.56
Return on assets%
15.05
12.25
12.32
11.55
9.36
10.44
7.45
5.21
2.63
1.95
20.15
5.21
9.90
15
2,327
EPS₩
1,532
1,768
1,833
2,065
2,326
2,226
2,131
2,484
2,449
2,718
2,399
3.16%
6.28%
—
23.36
EPS growth%
25.94
27.96
30.81
28.48
27.03
25.38
25.63
24.51
22.24
23.87
12.24
24.51
25.79
87
1,478
Bookvalue per sh₩
2,353
2,501
2,534
2,388
2,478
2,844
3,022
3,363
3,245
3,005
1,235
3.94%
2.70%
—
1,457
FCF per share₩
2,215
2,391
2,743
2,517
2,430
2,352
2,701
3,002
3,231
3,040
512.92
4.58%
4.53%
—
2,134
Dividend per sh₩
1,000
1,061
1,021
1,164
1,209
1,273
1,204
1,232
1,381
1,562
2,101
5.26%
5.09%
—
11.89
Div yield (avg)%
13.22
13.50
14.47
14.14
13.33
11.38
9.69
8.85
10.81
13.04
28.97
10.81
13.13
6
15.38
Payout ratio%
28.23
26.23
28.37
29.57
29.37
29.42
28.88
29.12
32.06
33.03
17.70
29.42
29.25
15
53.06
Shares (diluted)M
58.10
64.76
64.47
69.34
77.35
74.27
67.42
61.49
66.21
62.97
55.48
(4.03%)
1.49%
11
27.08
Buyback yield%
8.81
6.65
5.86
6.38
6.01
4.42
3.65
6.20
5.81
4.28
8.29
4.42
5.93
87
1.306
D/E ratiox
1.071
1.022
1.045
1.013
1.085
1.156
1.285
1.438
1.386
1.540
1.180
1.386
1.120
65
266.1
Enterprise value₩B
253.3
263.1
302.4
317.4
339.8
385.5
403.9
441.9
479.5
493.7
63.86
7.76%
6.31%
29
54.34
LT debt₩B
109.3
109.2
121.5
129.2
119.2
133.0
144.9
138.4
136.7
133.8
82.32
2.34%
2.75%
73
Revenue
₩305.2B
4.90%
1.00×
Cost of revenue
₩195.7B
4.94%
1.00×
Operating expenses
₩44.80B
5.09%
1.02×
Cash and investments
17.35%
Spread over hurdle
36.15%