1.265
Revenue₩B
1.635
1.707
1.709
1.732
1.806
1.850
1.908
1.931
1.972
2.020
1.381
2.27%
2.21%
90
20.32
Revenue growth%
10.31
11.33
11.17
9.98
10.10
10.69
10.50
9.78
8.68
6.72
5.73
9.78
10.21
11
28.89
Gross margin%
27.65
28.09
30.06
29.21
31.14
32.02
31.56
33.48
33.91
34.94
10.82
33.48
31.35
61
8.92
Operating margin%
14.87
13.76
11.97
9.49
9.03
7.54
9.81
11.00
12.14
11.54
28.27
11.00
11.27
84
28.19
Net margin%
21.17
20.06
18.28
20.18
20.84
23.38
20.89
20.63
19.34
17.10
17.50
20.63
20.41
76
27.45
P/E ratio (avg)x
57.92
69.14
82.18
91.19
105.7
115.4
125.6
132.5
157.5
179.9
27.31
132.5
110.5
85
28.78
EV/EBITx
23.59
28.10
30.55
31.96
31.35
34.36
34.83
38.66
40.64
42.58
21.93
38.66
33.16
16
15.68
FCF yield (avg)%
15.81
15.12
16.06
17.47
16.32
15.95
15.04
17.96
20.72
19.77
2.73
17.96
16.19
10
4.18
FCF margin%
16.31
19.18
17.68
18.10
19.13
21.48
24.14
25.98
24.33
21.95
11.48
24.14
20.33
54
0.880
FCF / Net incomex
1.415
1.587
1.849
1.815
1.762
1.704
1.725
1.967
2.045
2.188
1.485
1.967
1.788
12
17.68
ROIC%
1.13
3.36
1.04
2.63
0.40
2.39
0.73
0.40
0.44
0.88
3.57
0.73
0.96
63
7.80
Return on equity%
0.40
0.40
1.21
3.47
0.49
1.67
3.95
4.27
4.99
6.55
2.68
4.27
2.57
78
6.20
Return on assets%
14.39
11.90
11.79
13.92
12.91
13.83
15.29
15.28
18.18
19.34
20.03
15.29
14.16
88
115.14
EPS₩
22.57
19.78
20.28
18.46
19.99
21.68
21.85
20.22
19.22
19.52
125.60
(0.48%)
(0.88%)
—
16.73
EPS growth%
18.10
17.19
17.01
18.02
15.42
15.26
17.37
17.97
18.23
20.14
25.31
17.97
17.67
33
66.97
Bookvalue per sh₩
115.79
121.41
138.31
154.88
177.12
172.18
193.22
206.89
210.05
203.70
66.53
2.84%
6.46%
—
58.75
FCF per share₩
51.73
60.94
70.13
82.27
82.74
92.24
102.12
117.36
117.36
130.31
66.05
9.51%
11.73%
—
32.48
Dividend per sh₩
47.73
47.91
45.91
48.63
50.68
51.88
54.70
57.01
58.89
64.95
103.12
5.08%
3.40%
—
6.75
Div yield (avg)%
0.40
0.40
3.06
3.22
1.29
0.40
2.37
4.71
1.79
0.79
26.35
1.79
1.54
56
3.70
Payout ratio%
25.12
26.67
25.49
25.74
26.90
24.16
21.21
20.06
19.47
21.05
8.65
21.05
24.64
72
7.351
Shares (diluted)M
9.074
9.578
9.884
10.80
11.70
12.77
14.25
14.11
15.58
14.70
7.351
4.67%
5.76%
89
29.73
Buyback yield%
24.58
24.84
22.00
20.54
18.11
20.17
22.24
24.13
21.72
24.27
5.26
22.24
22.12
73
1.524
D/E ratiox
0.672
0.724
0.728
0.708
0.711
0.708
0.675
0.723
0.638
0.584
0.332
0.675
0.708
73
118.7
Enterprise value₩M
448.2
485.2
521.4
544.5
528.2
616.4
596.9
582.7
633.7
611.8
798.4
2.98%
4.27%
10
1.142
LT debt₩B
1.210
1.241
1.341
1.334
1.352
1.260
1.278
1.458
1.604
1.789
0.476
5.77%
4.03%
28
Revenue
₩2.020B
2.21%
1.00×
Cost of revenue
₩1.047B
2.27%
1.01×
Operating expenses
₩331.1M
2.07%
0.99×
Goodwill & intangibles
14.87%
Spread over hurdle
11.77%