1.932
Revenue₩B
1.144
1.178
1.250
1.308
1.385
1.456
1.519
1.568
1.668
1.777
2.135
5.10%
5.03%
40
2.64
Revenue growth%
25.68
24.66
26.23
28.40
25.68
26.36
25.64
23.66
21.89
22.28
4.13
23.66
25.66
29
2.62
Gross margin%
23.06
23.20
23.48
26.34
25.44
26.64
28.15
26.91
26.72
27.44
4.41
26.91
26.49
51
6.99
Operating margin%
8.15
10.37
11.40
8.56
8.32
7.35
8.75
6.80
8.27
10.25
4.02
8.27
8.44
69
7.54
Net margin%
5.27
5.93
6.19
3.99
4.12
2.11
1.42
2.97
5.64
6.26
15.51
2.97
4.69
37
19.28
P/E ratio (avg)x
23.96
22.84
22.28
22.80
21.09
22.26
19.97
19.56
17.37
17.23
29.77
19.56
21.68
64
16.56
EV/EBITx
13.65
13.93
15.22
15.99
15.18
17.02
16.86
16.50
17.93
16.82
11.07
16.86
16.24
35
19.56
FCF yield (avg)%
3.93
5.27
4.54
7.49
5.53
2.69
0.40
0.82
0.40
0.40
24.78
0.40
3.31
59
10.76
FCF margin%
17.72
17.85
15.86
15.34
12.49
10.01
10.99
13.91
12.25
14.34
15.96
12.25
14.12
43
1.225
FCF / Net incomex
2.172
2.123
2.155
2.263
2.486
2.910
3.128
3.087
2.961
3.297
1.514
3.087
2.698
27
24.51
ROIC%
31.84
30.99
31.53
29.99
27.21
25.91
23.70
23.50
24.16
22.13
11.93
23.70
26.56
64
29.46
Return on equity%
4.07
1.08
0.40
2.41
1.84
1.70
4.07
3.86
4.71
4.88
22.78
4.07
3.14
11
16.46
Return on assets%
29.18
29.25
28.40
27.56
29.90
28.63
27.95
28.32
31.21
31.00
21.82
28.63
28.90
43
52.20
EPS₩
177.65
163.75
145.53
137.32
129.39
124.19
122.93
113.26
125.45
128.12
58.07
(0.20%)
(2.44%)
—
21.32
EPS growth%
28.95
29.97
27.16
25.47
24.52
26.69
24.88
24.27
24.77
27.37
12.89
24.88
26.08
71
145.27
Bookvalue per sh₩
209.41
217.72
218.49
239.54
265.90
283.52
269.83
301.41
310.28
336.99
246.16
4.85%
6.29%
—
56.57
FCF per share₩
207.14
228.27
218.54
243.34
262.65
301.65
296.14
291.16
323.18
315.11
94.64
3.71%
4.80%
—
107.16
Dividend per sh₩
208.07
226.05
228.14
250.76
260.21
288.04
278.70
267.91
284.01
319.24
59.72
4.17%
4.80%
—
10.63
Div yield (avg)%
19.12
18.69
20.05
19.92
20.23
22.75
23.24
20.59
22.23
22.28
2.14
22.28
20.41
7
11.05
Payout ratio%
24.64
22.47
19.56
18.64
21.53
18.95
20.98
19.84
20.26
20.48
8.07
20.26
20.37
78
6.538
Shares (diluted)M
11.92
14.08
16.30
15.94
15.62
17.59
20.50
22.14
21.74
22.59
6.367
7.66%
8.48%
30
10.17
Buyback yield%
26.95
28.79
25.95
24.07
24.88
26.91
26.01
23.19
22.12
22.25
2.01
23.19
25.42
68
0.597
D/E ratiox
0.672
0.716
0.659
0.557
0.515
0.512
0.501
0.503
0.448
0.434
1.052
0.501
0.513
33
264.0
Enterprise value₩M
790.0
665.8
599.4
607.3
613.8
536.2
543.3
527.6
555.9
594.2
321.9
(0.65%)
(2.81%)
39
0.635
LT debt₩B
1.162
1.251
1.434
1.560
1.657
1.841
1.775
1.667
1.714
1.784
1.462
1.48%
4.08%
51
Revenue
₩1.777B
5.03%
1.00×
Cost of revenue
₩1.153B
4.79%
0.98×
Operating expenses
₩357.3M
4.95%
0.99×
Spread over hurdle
(4.67%)