109.1
Revenue₩B
212.2
215.7
223.8
226.1
229.4
237.2
235.4
234.7
239.5
245.9
119.3
1.40%
1.57%
14
18.40
Revenue growth%
6.73
6.42
6.03
3.15
0.47
2.24
3.05
5.88
7.68
7.92
4.17
5.88
5.96
92
7.32
Gross margin%
2.96
3.08
2.12
0.40
3.02
0.40
0.40
0.40
0.40
0.40
29.90
0.40
0.40
38
19.38
Operating margin%
10.80
9.40
9.12
7.75
7.63
7.31
8.37
7.29
6.45
6.42
24.89
7.29
7.69
63
14.97
Net margin%
18.50
16.51
14.85
12.06
10.76
10.45
9.52
9.40
8.65
6.65
13.01
9.40
10.60
84
8.798
P/E ratio (avg)x
27.52
25.45
28.98
30.84
30.55
35.28
37.64
35.02
32.94
30.90
17.44
35.02
30.87
13
12.06
EV/EBITx
11.72
11.48
11.08
11.92
11.16
10.00
9.359
8.442
7.516
7.752
19.68
8.442
10.54
27
20.18
FCF yield (avg)%
10.30
11.63
12.07
11.03
11.50
10.57
8.94
9.72
12.32
9.86
11.35
9.86
10.80
28
2.80
FCF margin%
21.35
18.62
18.98
18.36
21.10
21.29
23.70
22.78
24.36
23.16
26.37
23.16
21.32
94
1.696
FCF / Net incomex
2.465
2.493
2.900
3.503
3.648
3.828
4.287
4.707
5.430
5.987
1.744
4.707
3.738
57
8.01
ROIC%
23.78
23.20
22.23
24.57
24.43
24.74
24.67
24.07
22.28
24.97
3.79
24.67
24.25
93
12.30
Return on equity%
28.29
25.99
25.71
28.01
26.49
25.84
23.10
22.84
24.03
26.49
26.91
24.03
25.92
70
2.54
Return on assets%
1.92
3.61
1.87
1.21
2.46
0.43
3.02
3.73
3.90
1.64
7.80
3.02
2.19
13
341.62
EPS₩
163.32
160.15
151.11
165.59
165.78
177.64
176.48
163.19
180.53
193.48
381.26
3.14%
2.22%
—
27.99
EPS growth%
23.62
24.80
23.27
24.92
25.65
26.88
28.97
26.86
26.06
23.51
20.35
26.86
25.28
54
683.01
Bookvalue per sh₩
699.83
721.93
618.99
638.87
551.17
513.76
507.46
452.53
403.89
409.99
905.40
(5.75%)
(5.61%)
—
640.20
FCF per share₩
896.46
949.36
948.57
1,104
1,218
1,424
1,501
1,644
1,928
1,858
1,282
8.81%
8.34%
—
255.79
Dividend per sh₩
1,752
1,791
1,585
1,755
1,691
1,540
1,387
1,415
1,427
1,331
310.92
(4.67%)
(1.87%)
—
27.97
Div yield (avg)%
19.09
18.92
20.25
17.35
19.64
21.56
22.85
21.75
22.09
24.60
7.45
22.09
20.91
89
12.84
Payout ratio%
13.30
15.84
14.34
13.69
16.10
14.09
11.87
9.67
9.23
8.49
3.90
9.67
13.49
74
102.7
Shares (diluted)M
119.0
134.9
129.3
125.6
134.4
157.2
182.3
200.0
201.4
225.7
103.1
10.92%
7.25%
19
25.68
Buyback yield%
32.73
32.05
33.00
33.29
30.33
27.65
29.87
31.15
29.90
27.96
26.19
29.87
30.74
24
1.496
D/E ratiox
2.271
2.614
2.704
2.678
2.769
2.604
2.741
2.687
2.982
3.297
0.437
2.741
2.695
78
254.2
Enterprise value₩B
152.7
146.1
157.6
156.6
155.5
156.5
139.5
150.3
152.0
138.1
52.02
(2.35%)
(0.21%)
56
243.0
LT debt₩B
146.9
166.8
181.4
190.8
203.5
232.4
255.9
285.6
293.4
300.0
262.9
8.07%
7.75%
25
Revenue
₩245.9B
1.57%
1.00×
Cost of revenue
₩153.7B
1.49%
0.99×
Operating expenses
₩42.60B
1.60%
1.00×
Goodwill & intangibles
16.90%