332.4
Revenue₩B
350.2
369.5
389.0
413.2
438.7
464.2
491.7
525.3
544.9
563.0
357.8
5.12%
5.54%
9
21.84
Revenue growth%
7.64
4.81
2.58
0.40
0.54
0.40
0.61
2.19
4.06
4.24
10.67
2.19
2.38
32
16.38
Gross margin%
8.16
6.63
7.86
6.89
4.07
6.83
5.76
7.12
9.17
6.28
16.44
6.83
6.86
81
18.56
Operating margin%
4.38
2.20
2.70
0.40
2.51
0.79
0.40
0.40
2.67
1.76
21.07
0.79
1.98
33
10.42
Net margin%
19.12
22.05
21.15
19.80
18.19
16.81
18.85
16.65
19.25
19.75
24.46
18.85
19.18
89
29.82
P/E ratio (avg)x
20.17
21.70
22.70
21.72
19.95
20.49
18.87
18.62
20.48
23.26
26.42
20.48
20.48
45
30.23
EV/EBITx
30.33
32.42
34.44
36.24
42.48
42.04
42.95
45.38
46.67
48.42
18.28
45.38
42.26
57
12.77
FCF yield (avg)%
25.15
23.23
23.14
24.57
23.56
21.62
20.15
19.73
22.59
22.15
7.91
21.62
22.87
8
19.67
FCF margin%
15.93
18.75
16.17
16.71
14.21
13.99
16.24
18.28
19.61
17.55
23.88
17.55
16.48
19
0.782
FCF / Net incomex
0.305
0.302
0.264
0.249
0.247
0.253
0.271
0.288
0.256
0.235
1.236
0.256
0.260
64
10.74
ROIC%
15.73
14.10
14.92
17.43
14.47
13.41
14.56
16.26
17.70
17.52
8.23
16.26
15.32
12
24.73
Return on equity%
0.40
3.12
5.72
7.59
7.49
9.91
8.64
11.21
8.70
8.39
10.22
8.70
7.99
64
26.73
Return on assets%
18.72
20.69
20.87
18.66
17.28
19.97
20.00
17.93
17.08
17.63
13.03
17.93
18.69
62
2,650
EPS₩
2,006
2,123
2,145
1,905
1,699
1,661
1,689
1,805
1,902
1,804
2,960
1.21%
(2.44%)
—
7.17
EPS growth%
0.40
0.83
1.18
3.84
2.89
5.61
8.06
10.05
8.15
6.92
14.84
8.06
4.72
44
5,414
Bookvalue per sh₩
5,290
4,615
4,533
4,515
4,734
5,182
5,541
5,292
4,948
5,065
3,569
1.36%
0.13%
—
5,125
FCF per share₩
5,467
6,240
6,147
6,976
7,395
8,286
7,983
8,862
9,707
10,245
5,833
6.74%
6.52%
—
1,587
Dividend per sh₩
3,935
3,394
3,109
3,160
3,365
3,470
3,294
3,163
3,149
2,770
2,622
(3.82%)
(2.62%)
—
23.90
Div yield (avg)%
15.03
16.58
14.03
11.79
12.62
11.50
10.57
10.31
9.40
11.38
14.82
10.57
11.65
13
16.60
Payout ratio%
6.78
7.19
7.94
7.56
7.10
7.05
6.04
8.99
10.52
9.82
8.86
8.99
7.37
10
55.90
Shares (diluted)M
81.77
97.29
100.3
110.5
107.8
109.9
118.5
137.8
154.3
178.1
56.90
10.57%
8.78%
18
13.09
Buyback yield%
5.51
6.25
7.90
6.74
7.09
4.92
5.84
8.52
6.07
7.26
19.93
6.07
6.50
34
0.141
D/E ratiox
0.652
0.611
0.640
0.703
0.679
0.678
0.674
0.749
0.723
0.787
1.049
0.723
0.678
69
542.4
Enterprise value₩B
635.1
586.6
555.4
504.7
540.3
533.7
526.3
482.0
499.4
453.6
299.3
(3.44%)
(3.30%)
50
137.3
LT debt₩B
436.0
450.7
408.6
373.3
378.3
400.1
340.7
331.9
322.5
334.5
548.0
(2.43%)
(2.07%)
68
Revenue
₩563.0B
5.54%
1.00×
Cost of revenue
₩394.1B
5.54%
1.00×
Operating expenses
₩103.5B
5.71%
1.02×
Goodwill & intangibles
20.81%
Spread over hurdle
(4.90%)