84.55
Revenue₩B
571.5
594.6
614.6
654.2
694.8
744.7
789.8
831.3
896.4
928.2
86.73
5.96%
5.70%
36
9.52
Revenue growth%
20.59
22.66
24.12
23.30
21.70
23.63
22.86
24.62
22.66
19.72
6.21
22.86
22.76
81
26.98
Gross margin%
19.85
22.19
23.39
20.48
17.77
15.33
17.79
16.89
19.11
17.48
10.33
17.48
18.45
65
26.88
Operating margin%
15.17
17.61
16.63
18.78
20.28
20.70
19.10
17.29
17.23
19.94
7.61
19.10
18.20
22
16.49
Net margin%
9.16
11.31
13.81
11.99
10.66
12.57
11.65
12.75
14.48
12.09
18.89
12.57
12.04
86
23.31
P/E ratio (avg)x
30.31
29.64
28.80
29.30
25.70
28.02
28.49
26.10
24.85
25.27
18.16
26.10
28.26
6
37.15
EV/EBITx
18.98
20.30
20.48
19.88
21.30
22.49
20.72
18.15
15.90
16.83
26.22
18.15
20.09
84
23.85
FCF yield (avg)%
23.02
20.10
19.19
17.89
20.13
18.22
17.34
18.05
18.74
20.87
23.25
18.22
18.96
74
6.33
FCF margin%
11.60
11.90
9.41
10.65
10.50
11.50
13.96
15.13
14.64
14.70
15.83
14.64
11.75
50
0.373
FCF / Net incomex
0.597
0.613
0.525
0.482
0.462
0.448
0.443
0.425
0.368
0.383
1.542
0.425
0.455
34
7.10
ROIC%
15.46
17.96
19.39
19.05
19.07
19.19
20.44
20.11
19.30
20.49
5.54
20.11
19.25
93
4.69
Return on equity%
17.85
16.17
14.36
14.18
15.96
14.44
16.47
17.26
18.31
17.31
12.56
17.26
16.32
39
27.43
Return on assets%
25.39
23.56
24.96
21.99
22.58
25.31
27.32
25.39
26.54
27.22
5.04
26.54
25.35
46
14,407
EPS₩
19,738
18,788
17,554
19,152
19,651
18,227
18,375
16,502
17,950
16,510
15,822
(3.42%)
(2.01%)
—
22.16
EPS growth%
21.98
22.80
21.23
21.11
23.41
22.01
24.33
23.77
22.89
23.85
18.75
23.77
22.84
68
38,345
Bookvalue per sh₩
35,223
35,522
31,211
32,460
33,592
35,303
31,011
32,935
31,644
29,807
36,176
(2.36%)
(1.46%)
—
10,448
FCF per share₩
36,166
37,824
41,107
42,234
48,708
46,740
51,525
54,499
59,537
57,532
22,222
3.39%
6.31%
—
7,073
Dividend per sh₩
7,269
8,035
7,308
7,189
6,965
7,805
7,813
8,604
8,717
7,896
34,313
2.54%
1.03%
—
3.39
Div yield (avg)%
29.29
32.12
32.47
32.12
32.82
35.62
35.91
37.29
35.75
36.88
26.08
35.91
34.22
52
26.59
Payout ratio%
28.41
28.04
28.94
26.82
27.24
28.62
30.94
28.61
31.10
28.94
6.48
28.94
28.62
76
11.32
Shares (diluted)M
14.81
13.87
14.47
14.26
12.91
11.76
11.11
10.86
11.67
11.69
11.35
(1.98%)
(1.62%)
56
5.02
Buyback yield%
14.94
15.51
17.65
19.05
16.66
16.76
18.62
19.95
21.07
23.32
4.70
19.95
18.13
22
0.651
D/E ratiox
1.189
1.216
1.300
1.512
1.504
1.600
1.874
2.031
2.304
2.663
0.197
2.031
1.556
16
567.3
Enterprise value₩B
137.1
139.8
162.2
169.5
170.8
180.6
207.3
227.3
261.0
253.9
369.1
8.25%
6.70%
81
403.4
LT debt₩B
164.4
148.1
146.9
131.6
139.5
151.9
164.6
161.0
143.7
144.4
598.4
0.70%
(2.62%)
55
Revenue
₩928.2B
5.70%
1.00×
Cost of revenue
₩580.3B
5.89%
1.02×
Operating expenses
₩194.4B
5.62%
0.99×
Goodwill & intangibles
17.14%
Property and equipment
17.09%
Spread over hurdle
(1.62%)