22.93
Revenue₩B
260.5
273.3
285.9
294.1
300.1
311.8
331.6
344.4
355.4
363.7
25.44
3.92%
3.66%
89
21.68
Revenue growth%
2.67
4.41
6.46
7.27
7.56
4.58
1.59
2.45
0.40
1.04
21.31
1.59
3.54
50
26.62
Gross margin%
0.40
0.40
0.40
2.18
0.40
0.40
0.40
1.25
3.05
3.51
28.83
1.25
0.40
69
19.19
Operating margin%
25.79
23.51
21.86
24.27
27.09
26.10
27.69
26.30
26.99
25.66
28.29
26.30
25.95
57
26.76
Net margin%
6.22
5.21
4.30
4.85
7.41
5.44
2.76
1.68
3.93
4.09
11.39
3.93
4.57
26
29.15
P/E ratio (avg)x
29.84
34.07
35.18
38.27
40.76
45.77
48.61
50.12
56.25
54.38
31.93
50.12
43.26
18
24.70
EV/EBITx
30.23
29.30
29.94
33.21
33.02
37.41
43.83
48.39
56.88
65.99
21.53
48.39
35.31
92
13.68
FCF yield (avg)%
22.48
23.60
22.65
19.82
20.54
17.60
18.70
16.62
14.31
12.90
9.78
16.62
19.26
57
2.52
FCF margin%
23.35
21.66
23.72
23.12
24.12
24.97
27.65
27.85
26.47
29.03
2.62
27.65
24.54
93
0.743
FCF / Net incomex
0.309
0.369
0.377
0.375
0.368
0.436
0.427
0.479
0.564
0.666
1.058
0.479
0.402
31
29.02
ROIC%
7.20
7.60
6.59
8.92
9.11
7.58
8.07
7.18
7.04
7.39
10.61
7.39
7.49
26
24.58
Return on equity%
7.29
8.84
8.36
9.12
8.86
8.06
8.09
7.85
6.58
4.67
3.09
7.85
8.07
67
8.94
Return on assets%
25.82
22.95
21.48
19.70
17.67
16.84
14.41
12.44
13.86
11.88
25.25
13.86
17.26
39
1,088
EPS₩
2,020
2,032
1,746
1,621
1,654
1,508
1,498
1,522
1,467
1,322
1,174
(4.38%)
(5.65%)
—
7.40
EPS growth%
23.58
21.85
24.24
27.21
26.42
28.42
30.63
30.03
29.53
26.85
27.18
29.53
27.03
66
2,283
Bookvalue per sh₩
3,571
3,646
3,742
3,734
4,130
3,985
4,254
4,353
4,242
4,147
3,391
0.08%
2.06%
—
3,104
FCF per share₩
3,163
3,551
3,453
3,693
3,851
4,182
4,234
4,751
5,191
5,934
2,904
9.03%
8.09%
—
1,312
Dividend per sh₩
1,929
2,272
2,501
2,418
2,859
3,362
3,672
3,564
4,256
4,890
2,207
11.33%
10.64%
—
26.93
Div yield (avg)%
10.57
10.12
12.33
9.67
10.91
12.96
15.66
14.61
16.37
18.34
8.37
15.66
12.65
57
11.50
Payout ratio%
10.65
12.58
10.69
11.78
10.63
8.42
7.26
4.44
5.84
7.77
17.79
7.26
9.53
90
26.17
Shares (diluted)M
33.64
40.13
40.85
43.62
46.79
48.29
51.76
61.44
65.57
72.15
25.69
9.05%
8.71%
39
25.87
Buyback yield%
28.36
26.29
24.94
24.48
24.11
27.09
30.03
32.71
34.73
34.33
17.90
32.71
27.72
63
1.321
D/E ratiox
1.164
1.268
1.305
1.340
1.368
1.454
1.658
1.910
2.283
2.491
0.921
1.910
1.411
28
104.2
Enterprise value₩B
226.0
217.6
252.3
290.2
318.2
364.4
410.9
449.3
438.1
480.4
313.6
8.59%
7.85%
12
89.89
LT debt₩B
339.8
381.9
359.6
342.2
334.7
346.2
317.6
337.4
325.0
300.5
224.4
(2.13%)
(0.29%)
61
Revenue
₩363.7B
3.66%
1.00×
Cost of revenue
₩180.0B
3.83%
1.02×
Operating expenses
₩79.12B
3.49%
0.98×
Spread over hurdle
54.92%