119.8
Revenue₩B
266.9
289.8
309.9
340.1
364.3
398.8
427.4
461.1
490.6
531.9
122.6
7.87%
7.97%
78
27.93
Revenue growth%
24.55
25.14
27.58
28.23
25.58
24.35
26.73
24.73
26.89
27.55
26.25
26.73
26.16
77
12.68
Gross margin%
16.93
19.48
17.79
17.71
15.05
14.97
13.69
12.01
11.47
13.48
7.15
13.48
15.01
86
27.10
Operating margin%
33.69
31.54
32.60
30.60
28.79
26.20
25.70
22.95
22.78
19.94
21.99
22.95
27.50
8
23.75
Net margin%
21.98
20.01
22.48
22.54
21.37
22.47
19.90
19.35
18.44
18.89
16.89
19.35
20.69
87
14.58
P/E ratio (avg)x
27.61
29.64
26.90
24.53
21.68
22.79
23.23
24.43
24.68
27.49
16.83
24.43
24.60
16
29.43
EV/EBITx
29.89
31.40
27.76
27.06
24.77
23.89
26.68
26.83
25.07
23.07
33.47
25.07
26.76
64
29.54
FCF yield (avg)%
33.62
33.47
31.20
33.83
32.12
31.63
31.17
32.92
30.27
29.73
26.07
31.17
31.87
34
15.26
FCF margin%
20.73
21.68
20.01
17.89
18.75
19.78
18.67
19.31
18.02
18.15
4.89
18.67
19.03
62
1.177
FCF / Net incomex
0.507
0.512
0.458
0.455
0.419
0.444
0.417
0.406
0.429
0.401
0.798
0.417
0.437
88
6.13
ROIC%
28.94
27.38
29.24
29.14
31.20
28.51
30.33
31.32
30.01
27.82
2.15
30.01
29.19
71
6.39
Return on equity%
12.93
11.39
8.92
6.97
5.54
5.98
6.66
6.53
4.54
5.40
21.32
5.98
6.60
85
10.50
Return on assets%
29.79
31.97
31.05
31.99
32.75
32.86
35.18
34.24
32.45
34.61
5.33
34.24
32.60
50
25,068
EPS₩
57,079
67,162
71,611
73,611
82,911
79,483
86,314
84,573
99,979
100,968
27,533
4.02%
6.43%
—
19.45
EPS growth%
9.42
9.77
12.70
11.78
14.34
12.24
14.90
14.22
16.73
17.62
9.54
14.90
13.46
84
35,552
Bookvalue per sh₩
33,867
33,353
30,812
32,886
32,542
35,662
31,469
34,109
31,759
27,778
45,038
(3.12%)
(3.13%)
—
27,976
FCF per share₩
15,089
14,097
14,038
15,496
17,398
15,925
15,652
17,519
16,802
15,925
7,910
(1.75%)
(0.53%)
—
56,611
Dividend per sh₩
37,901
35,407
34,289
37,624
35,660
36,325
38,129
43,995
44,926
43,807
15,796
4.20%
2.84%
—
4.37
Div yield (avg)%
17.62
14.63
13.87
16.52
17.28
15.96
13.94
12.70
10.19
7.44
12.36
12.70
14.29
91
8.08
Payout ratio%
16.14
18.11
15.61
13.55
12.39
12.75
12.06
12.45
10.52
12.75
8.46
12.45
12.75
36
7.146
Shares (diluted)M
7.817
8.257
8.040
7.888
7.428
8.350
9.446
10.00
10.06
9.563
7.476
5.18%
1.90%
56
26.31
Buyback yield%
3.33
3.21
5.84
6.25
8.02
8.34
9.27
10.40
10.17
11.94
7.51
10.17
8.18
40
1.471
D/E ratiox
1.190
1.187
1.208
1.196
1.401
1.664
1.797
1.924
2.145
2.188
0.297
1.924
1.533
64
120.1
Enterprise value₩B
611.6
628.0
662.7
723.3
713.1
800.7
782.4
734.1
814.4
897.5
329.2
4.71%
5.16%
70
157.9
LT debt₩B
544.9
561.7
653.5
760.9
789.8
904.9
943.7
921.7
1,076
1,054
222.6
5.95%
7.01%
18
Revenue
₩531.9B
7.97%
1.00×
Cost of revenue
₩246.8B
8.16%
1.02×
Operating expenses
₩103.1B
8.06%
1.01×
Goodwill & intangibles
18.69%
Spread over hurdle
(2.09%)