57.37
Revenue₩B
131.4
133.6
139.3
143.9
148.0
149.9
154.3
155.6
157.1
163.6
62.12
2.01%
2.48%
65
10.26
Revenue growth%
16.75
17.02
17.26
19.97
21.17
23.71
23.30
22.30
23.65
23.17
13.35
23.30
21.74
78
19.03
Gross margin%
18.44
20.33
20.28
22.82
24.61
25.20
22.42
24.38
22.63
23.87
22.62
23.87
22.72
18
21.98
Operating margin%
25.67
27.21
27.50
29.81
32.10
34.45
34.98
35.81
36.67
35.63
24.83
35.63
33.27
43
29.50
Net margin%
28.40
28.99
27.44
27.63
26.19
27.29
25.82
26.38
26.07
27.20
16.84
26.38
27.24
23
14.50
P/E ratio (avg)x
8.065
7.071
6.735
6.990
7.541
6.972
7.064
6.370
5.666
5.305
8.203
6.370
6.981
15
16.84
EV/EBITx
31.23
28.78
28.83
28.22
30.50
32.26
32.71
35.12
36.60
33.47
9.155
33.47
31.74
48
22.61
FCF yield (avg)%
13.99
11.81
11.37
10.92
11.42
12.79
9.81
8.85
9.16
6.93
5.81
9.16
11.14
21
4.78
FCF margin%
28.09
28.57
25.86
22.90
21.57
21.91
19.92
20.64
20.86
18.26
6.24
20.64
21.74
23
0.186
FCF / Net incomex
2.015
2.383
2.504
2.631
2.872
2.936
3.141
3.408
3.982
4.772
1.570
3.408
2.904
15
21.18
ROIC%
22.57
23.36
22.68
25.06
24.98
26.25
26.04
27.78
27.08
29.57
18.48
27.08
25.55
70
10.69
Return on equity%
14.14
12.41
13.50
13.13
14.86
13.21
15.06
16.52
15.94
13.07
25.42
15.06
13.82
83
10.57
Return on assets%
5.11
7.97
8.63
6.53
6.30
7.04
6.91
8.08
9.90
9.81
7.62
8.08
7.51
14
1,183
EPS₩
3,079
2,829
2,752
2,982
3,189
3,624
3,752
3,960
4,114
4,148
1,269
5.39%
3.51%
—
23.63
EPS growth%
21.12
21.78
24.43
22.58
22.58
21.35
18.72
19.12
20.99
23.39
22.33
20.99
21.56
13
5,501
Bookvalue per sh₩
7,135
8,119
9,720
9,936
10,052
12,139
12,745
14,391
14,245
15,737
4,659
9.38%
9.76%
—
3,832
FCF per share₩
3,176
3,681
3,929
4,415
4,211
4,433
4,454
5,030
5,608
6,247
1,692
8.21%
6.99%
—
1,448
Dividend per sh₩
1,644
1,764
1,929
1,761
1,556
1,407
1,449
1,269
1,207
1,306
1,668
(3.43%)
(3.27%)
—
11.54
Div yield (avg)%
28.27
26.15
24.11
26.45
28.66
26.30
25.78
27.26
27.78
26.68
13.82
26.68
26.56
60
29.94
Payout ratio%
27.31
29.25
30.75
29.90
29.62
28.00
27.43
29.62
28.25
25.91
21.62
28.00
28.75
54
13.20
Shares (diluted)M
23.31
27.36
31.86
37.55
45.15
53.02
57.52
59.82
72.66
88.46
13.59
14.40%
15.32%
8
11.18
Buyback yield%
1.61
0.40
3.24
1.06
3.54
0.91
1.40
0.40
0.40
0.96
29.81
0.91
1.01
11
1.133
D/E ratiox
2.231
2.482
2.585
2.635
2.647
3.044
3.615
3.861
4.382
4.306
0.713
3.861
2.846
16
32.91
Enterprise value₩B
227.4
267.0
265.0
316.2
345.1
394.5
421.9
435.2
522.7
589.1
153.1
11.29%
10.15%
34
59.44
LT debt₩B
16.56
16.58
16.72
17.07
19.85
21.25
20.41
22.75
22.21
25.52
82.82
5.15%
4.76%
56
Revenue
₩163.6B
2.48%
1.00×
Cost of revenue
₩107.6B
2.68%
1.02×
Operating expenses
₩39.09B
2.30%
0.98×
Goodwill & intangibles
17.90%
Spread over hurdle
(4.49%)