195.0
Revenue₩B
189.6
193.2
192.8
200.2
204.2
205.9
206.9
209.6
215.9
221.1
213.1
1.60%
1.68%
27
19.33
Revenue growth%
6.16
4.38
2.61
1.54
0.40
0.40
0.40
1.50
0.40
2.74
15.39
0.40
1.52
81
29.20
Gross margin%
2.50
3.70
1.99
0.93
0.95
3.58
6.07
3.80
6.40
5.35
17.42
5.35
3.64
16
8.10
Operating margin%
12.33
13.90
15.28
15.44
17.28
18.17
18.18
20.20
22.28
19.32
15.80
19.32
17.73
45
19.66
Net margin%
27.44
26.51
24.51
26.21
23.82
23.83
20.87
17.95
17.82
18.67
7.93
18.67
23.82
41
33.19
P/E ratio (avg)x
12.99
13.59
15.10
15.37
13.90
13.44
12.11
13.28
14.42
14.64
35.30
13.44
13.74
62
19.79
EV/EBITx
8.553
7.563
7.017
6.815
6.046
6.605
7.093
6.784
6.678
6.607
14.48
6.678
6.800
21
11.29
FCF yield (avg)%
18.82
19.20
20.26
20.95
20.25
20.12
19.24
21.56
19.96
21.34
2.76
20.12
20.18
37
4.91
FCF margin%
21.62
22.99
25.59
24.46
22.80
22.54
24.72
27.15
29.17
26.56
25.44
26.56
24.59
50
0.333
FCF / Net incomex
1.002
1.115
1.156
1.214
1.366
1.458
1.705
1.798
1.959
2.126
0.979
1.798
1.412
40
16.73
ROIC%
11.53
12.56
11.09
8.65
6.06
5.57
3.30
2.30
3.40
4.69
15.97
3.40
5.81
48
16.84
Return on equity%
21.31
20.63
22.41
25.02
22.27
21.42
19.90
18.25
16.78
16.24
26.68
18.25
20.97
18
8.51
Return on assets%
25.51
27.94
29.29
31.27
31.82
33.45
34.81
31.90
33.48
35.88
19.79
33.48
31.86
39
82,015
EPS₩
77,889
92,983
89,971
100,636
99,236
112,688
122,069
137,479
162,911
193,933
85,774
14.34%
10.94%
—
28.68
EPS growth%
25.51
26.31
25.71
28.60
28.00
30.91
28.70
30.30
27.38
24.47
5.87
28.70
27.69
33
67,779
Bookvalue per sh₩
87,756
92,986
100,197
105,955
111,407
117,240
124,540
130,508
132,494
143,162
23,632
5.14%
4.66%
—
50,341
FCF per share₩
63,204
62,409
61,299
66,069
61,385
66,336
71,626
77,788
82,724
74,802
83,152
4.03%
1.01%
—
64,760
Dividend per sh₩
53,612
51,166
44,800
44,568
47,517
43,900
38,516
35,461
36,832
35,806
87,495
(5.50%)
(4.89%)
—
7.93
Div yield (avg)%
15.24
16.74
19.16
17.04
14.51
13.91
16.79
13.95
13.56
16.35
25.48
13.95
15.79
76
22.89
Payout ratio%
10.56
7.94
7.79
8.80
10.49
12.99
14.15
15.08
14.62
15.45
18.73
14.62
11.78
66
0.838
Shares (diluted)M
1.040
0.987
0.968
0.921
0.927
0.988
0.991
1.124
1.120
1.262
0.850
6.36%
2.09%
35
29.91
Buyback yield%
10.83
8.05
9.61
7.07
4.59
2.87
4.88
3.76
1.18
0.40
28.36
2.87
4.73
50
0.970
D/E ratiox
0.124
0.135
0.131
0.130
0.116
0.112
0.121
0.132
0.147
0.158
0.999
0.132
0.131
52
139.0
Enterprise value₩B
76.42
82.89
79.26
79.77
76.83
74.27
71.67
74.81
78.40
69.41
275.8
(2.01%)
(0.49%)
9
172.0
LT debt₩B
217.8
208.6
194.5
211.0
238.2
252.4
246.6
226.4
247.5
232.2
120.1
(0.51%)
0.25%
72
Revenue
₩221.1B
1.68%
1.00×
Cost of revenue
₩136.3B
1.46%
0.98×
Operating expenses
₩27.83B
2.06%
1.04×
Cash and investments
16.55%
Goodwill & intangibles
15.54%
Spread over hurdle
16.47%