183.1
Revenue₩B
405.3
414.1
414.5
422.7
427.0
438.3
449.4
448.0
452.9
454.5
203.2
1.26%
1.13%
53
4.75
Revenue growth%
30.19
31.70
33.95
33.02
34.85
36.45
37.85
40.32
38.99
38.18
19.95
38.18
35.65
10
12.33
Gross margin%
6.73
8.85
11.30
10.52
10.72
7.84
9.75
9.17
7.13
4.90
23.70
7.84
9.01
92
23.42
Operating margin%
21.69
20.63
19.26
19.30
19.43
19.13
18.98
21.29
20.63
22.00
22.54
20.63
20.03
16
20.35
Net margin%
8.43
10.70
9.40
7.91
10.01
12.09
10.88
12.88
10.36
12.65
11.02
12.09
10.53
79
36.95
P/E ratio (avg)x
15.81
16.08
16.94
17.79
17.37
19.90
21.30
21.31
22.66
25.26
6.834
21.31
18.85
55
20.93
EV/EBITx
22.68
22.05
23.16
24.87
24.66
25.74
23.93
24.47
25.24
25.81
35.97
25.24
24.56
65
25.72
FCF yield (avg)%
13.27
13.57
13.62
14.57
16.72
18.53
17.97
18.13
17.75
18.84
29.20
18.13
17.24
34
9.65
FCF margin%
25.72
25.94
24.18
22.35
19.75
21.98
20.08
17.86
17.40
18.18
7.53
18.18
21.03
23
1.373
FCF / Net incomex
2.474
2.626
2.688
2.834
2.822
2.900
3.281
3.841
4.555
5.420
0.521
3.841
2.867
45
27.53
ROIC%
26.98
26.80
25.39
25.49
27.54
27.21
25.69
25.81
26.08
27.57
15.15
26.08
26.44
47
16.39
Return on equity%
19.70
20.81
17.96
15.29
13.58
14.01
11.54
12.66
15.46
13.72
3.81
13.72
14.65
43
4.88
Return on assets%
31.48
32.25
29.38
29.83
29.72
28.12
26.90
28.17
30.25
30.81
15.25
28.17
29.77
7
1,480
EPS₩
3,741
4,308
4,829
5,374
5,387
6,140
7,048
8,202
8,737
8,815
1,546
10.35%
10.09%
—
25.85
EPS growth%
23.45
21.92
22.92
19.97
22.48
20.68
23.66
25.45
25.61
23.98
25.67
23.98
23.19
25
3,320
Bookvalue per sh₩
1,254
1,256
1,232
1,410
1,396
1,447
1,389
1,599
1,794
2,101
2,004
8.51%
6.10%
—
1,343
FCF per share₩
4,613
5,437
5,404
6,298
7,103
7,235
8,399
8,434
8,670
8,908
897.37
4.63%
6.38%
—
2,430
Dividend per sh₩
1,865
1,856
1,947
2,249
2,437
2,464
2,655
2,604
2,736
2,764
2,402
2.55%
3.92%
—
25.02
Div yield (avg)%
21.08
22.41
24.85
27.41
25.35
26.25
25.34
24.36
22.37
24.40
27.75
24.40
24.62
39
19.01
Payout ratio%
27.52
26.81
24.95
24.95
24.44
23.80
22.81
22.44
22.03
23.96
11.43
22.81
24.20
28
80.93
Shares (diluted)M
110.9
126.5
126.0
123.8
137.6
162.8
182.3
195.6
221.9
238.3
80.05
11.60%
8.61%
39
29.91
Buyback yield%
20.88
19.96
18.14
15.52
13.90
13.08
14.99
13.22
13.61
11.14
27.64
13.22
14.44
54
0.996
D/E ratiox
1.437
1.459
1.336
1.431
1.486
1.590
1.670
1.762
1.956
2.037
1.042
1.762
1.538
57
124.7
Enterprise value₩B
219.2
213.2
234.0
230.4
246.1
272.1
253.6
292.5
310.9
299.8
111.9
4.03%
3.71%
89
437.4
LT debt₩B
346.9
333.4
313.0
324.6
326.6
347.6
378.9
387.1
360.7
328.9
383.1
0.14%
0.30%
53
Revenue
₩454.5B
1.13%
1.00×
Cost of revenue
₩285.2B
1.35%
1.02×
Operating expenses
₩95.68B
0.41%
0.93×
Goodwill & intangibles
14.01%
Spread over hurdle
(2.22%)