193.6
Revenue₩B
474.4
496.0
505.2
517.9
528.0
536.9
538.2
542.9
543.3
566.5
215.0
1.42%
2.06%
17
29.23
Revenue growth%
15.02
17.50
18.43
16.21
14.80
17.39
15.29
17.90
17.91
19.67
7.77
17.90
17.45
57
4.31
Gross margin%
29.45
26.77
24.36
25.24
26.08
24.32
24.91
24.74
22.92
23.18
25.55
24.32
24.82
59
25.26
Operating margin%
6.71
8.22
8.61
7.63
7.57
9.75
9.42
7.43
7.60
7.01
15.43
7.60
7.62
72
15.69
Net margin%
27.98
27.50
30.18
31.43
34.40
36.86
37.57
35.92
35.42
37.89
29.14
36.86
34.91
77
23.90
P/E ratio (avg)x
19.35
20.16
21.31
21.30
21.01
21.99
21.34
18.08
19.52
19.20
33.97
19.52
20.58
51
10.70
EV/EBITx
9.725
9.966
11.70
12.44
12.68
14.82
16.69
19.26
19.83
20.55
21.40
19.26
13.75
33
14.47
FCF yield (avg)%
0.40
0.95
0.40
0.40
0.64
2.60
0.89
2.05
1.93
0.40
6.13
1.93
0.76
16
15.08
FCF margin%
17.49
16.54
19.06
16.82
18.73
18.23
18.56
17.99
16.01
15.19
10.68
17.99
17.74
15
0.303
FCF / Net incomex
0.283
0.307
0.326
0.373
0.360
0.341
0.319
0.322
0.367
0.399
0.205
0.341
0.334
44
4.86
ROIC%
23.51
21.12
22.08
19.17
20.28
19.52
20.83
20.28
18.71
17.66
9.20
19.52
20.28
27
2.92
Return on equity%
14.59
16.62
14.32
11.96
9.60
7.43
6.25
4.20
7.10
7.02
11.16
7.02
8.52
84
23.15
Return on assets%
10.09
9.46
8.59
8.27
6.53
6.95
8.36
9.76
12.61
12.07
10.00
9.76
9.03
46
4,764
EPS₩
8,947
10,379
10,283
11,236
12,027
11,854
13,460
12,851
13,766
14,490
5,086
3.80%
4.69%
—
22.02
EPS growth%
14.89
16.48
15.86
13.05
14.97
13.05
13.33
11.62
8.78
7.85
24.77
11.62
13.19
81
3,576
Bookvalue per sh₩
9,705
11,109
10,987
11,881
12,717
13,915
16,394
15,990
17,732
17,808
3,248
6.97%
7.38%
—
5,001
FCF per share₩
10,479
11,504
12,021
13,522
13,307
12,263
13,294
14,217
13,083
13,557
4,008
0.37%
3.77%
—
5,698
Dividend per sh₩
2,498
2,166
2,077
1,830
1,962
1,732
1,487
1,278
1,318
1,146
3,021
(10.19%)
(7.39%)
—
18.83
Div yield (avg)%
14.03
15.43
17.03
14.35
15.52
16.93
15.28
13.03
15.67
18.33
25.64
15.67
15.47
79
28.81
Payout ratio%
10.88
10.43
9.88
9.49
12.30
11.65
10.65
10.49
12.01
12.81
26.98
11.65
10.76
59
19.56
Shares (diluted)M
30.39
34.86
33.03
33.64
31.42
30.94
33.44
33.32
31.01
34.57
19.93
1.93%
2.01%
80
9.15
Buyback yield%
17.84
15.50
18.24
16.86
18.20
15.83
18.78
21.41
19.90
20.86
16.04
19.90
18.22
61
1.109
D/E ratiox
1.098
1.192
1.334
1.441
1.343
1.324
1.365
1.528
1.428
1.342
0.584
1.365
1.342
94
490.9
Enterprise value₩B
527.3
471.4
476.6
426.9
414.3
466.8
447.8
492.2
475.7
479.9
348.9
2.98%
(1.17%)
82
53.32
LT debt₩B
660.2
657.8
772.8
914.0
1,042
1,206
1,440
1,513
1,750
1,744
580.6
10.85%
11.59%
17
Revenue
₩566.5B
2.06%
1.00×
Cost of revenue
₩374.1B
1.89%
0.98×
Operating expenses
₩67.10B
2.58%
1.05×
Goodwill & intangibles
17.72%
Spread over hurdle
26.65%