50.24
Revenue₩B
123.5
132.9
140.5
151.2
160.7
174.6
188.3
207.4
227.0
245.3
51.43
8.83%
8.02%
45
16.73
Revenue growth%
23.13
21.46
20.07
19.81
20.01
19.32
20.86
20.83
23.75
24.42
14.32
20.86
20.84
37
4.23
Gross margin%
17.15
15.94
16.32
14.12
12.00
13.47
14.00
16.22
16.91
19.81
4.57
16.22
16.08
89
20.46
Operating margin%
29.99
29.53
29.68
32.66
29.71
28.52
27.13
27.56
28.87
27.49
5.52
27.56
29.20
24
5.94
Net margin%
19.95
22.48
21.63
19.91
22.43
24.21
21.81
20.66
19.14
16.63
19.10
20.66
21.14
33
36.90
P/E ratio (avg)x
18.99
20.64
21.47
20.44
21.94
22.38
24.28
24.25
24.38
24.84
9.141
24.28
22.16
82
19.38
EV/EBITx
12.66
13.41
14.39
14.88
13.93
15.08
15.71
14.31
16.27
16.62
22.65
15.71
14.64
60
29.00
FCF yield (avg)%
4.98
6.41
8.97
10.55
7.95
5.61
5.23
3.20
5.84
8.22
3.35
5.61
6.13
42
16.80
FCF margin%
12.44
15.35
16.17
18.92
18.06
20.02
22.85
20.10
21.18
20.77
13.61
20.77
19.47
71
0.477
FCF / Net incomex
1.018
0.892
0.777
0.680
0.670
0.677
0.609
0.578
0.619
0.648
0.660
0.619
0.673
90
2.82
ROIC%
16.19
18.82
17.94
16.18
17.14
15.79
16.95
16.63
17.23
18.85
29.70
16.95
17.05
67
29.07
Return on equity%
7.11
9.99
8.32
11.03
13.11
13.17
14.44
14.78
14.02
12.14
25.98
14.02
12.62
39
29.48
Return on assets%
14.40
12.88
14.61
16.61
18.46
18.03
17.31
15.12
16.90
14.17
26.21
16.90
15.87
53
4,728
EPS₩
10,659
10,793
11,072
11,208
11,252
9,674
9,312
8,371
7,912
8,121
5,041
(6.31%)
(2.37%)
—
15.05
EPS growth%
29.36
30.94
30.75
28.50
26.48
29.39
29.88
32.49
32.14
33.41
2.99
32.14
30.31
25
6,365
Bookvalue per sh₩
3,543
3,603
3,941
3,625
4,045
4,105
4,669
4,932
4,722
4,349
5,674
1.46%
3.10%
—
2,877
FCF per share₩
9,523
10,054
11,132
11,807
12,216
11,157
10,022
10,736
11,408
12,218
10,424
—
1.46%
—
6,536
Dividend per sh₩
10,554
11,414
13,184
15,277
15,834
17,074
19,918
21,834
24,071
22,909
8,012
7.67%
9.57%
—
15.34
Div yield (avg)%
12.15
12.52
14.75
12.32
13.71
10.91
12.81
14.59
14.27
16.64
29.79
14.27
13.26
65
16.85
Payout ratio%
27.35
27.66
25.31
24.68
22.82
23.40
25.20
23.46
23.41
21.33
8.34
23.41
24.07
15
7.780
Shares (diluted)M
13.41
13.27
13.38
13.53
15.35
14.72
15.39
15.00
16.76
17.37
8.239
2.51%
3.06%
17
16.36
Buyback yield%
6.41
7.36
8.02
10.95
10.63
13.20
12.00
14.45
12.64
10.11
13.94
12.64
10.79
74
1.587
D/E ratiox
1.727
1.933
1.988
2.179
2.154
2.042
2.360
2.779
2.974
3.255
0.140
2.779
2.167
56
199.5
Enterprise value₩B
129.1
121.3
117.7
123.4
111.6
104.9
107.4
110.1
110.0
117.5
153.1
1.04%
(0.74%)
82
167.6
LT debt₩B
106.7
118.5
123.9
133.2
126.3
128.4
129.3
144.3
145.9
134.2
67.25
1.23%
3.17%
76
Revenue
₩245.3B
8.02%
1.00×
Cost of revenue
₩161.3B
8.09%
1.01×
Operating expenses
₩46.80B
8.24%
1.02×
Goodwill & intangibles
14.12%
Property and equipment
13.96%
Spread over hurdle
(3.75%)