296.1
Revenue₩B
236.6
237.6
245.6
258.4
265.3
266.1
272.1
284.7
295.6
308.4
308.7
3.06%
2.96%
79
15.78
Revenue growth%
17.19
15.71
16.66
16.95
14.22
14.09
15.57
17.63
18.85
16.37
16.34
16.37
16.52
40
23.92
Gross margin%
26.05
25.82
26.73
27.28
27.64
29.50
28.08
26.88
25.23
23.36
15.84
26.88
26.81
43
10.34
Operating margin%
18.03
17.53
19.17
18.19
17.81
20.76
22.94
25.01
23.85
26.34
16.79
23.85
19.96
32
3.09
Net margin%
9.90
12.34
10.37
11.25
9.67
8.09
6.27
4.44
3.18
5.03
21.88
5.03
8.88
39
6.472
P/E ratio (avg)x
27.33
27.92
30.40
33.93
35.59
34.37
34.08
33.37
34.17
40.56
16.49
34.17
34.01
37
16.46
EV/EBITx
41.04
46.93
46.84
52.40
59.50
56.04
57.22
53.10
55.39
63.40
35.25
56.04
54.24
39
26.75
FCF yield (avg)%
14.49
12.14
14.22
14.36
16.65
19.53
20.96
23.89
22.50
23.42
29.55
22.50
18.09
81
24.98
FCF margin%
29.41
30.87
32.44
34.64
34.65
37.29
39.70
37.37
35.38
35.04
3.57
37.29
34.85
69
1.539
FCF / Net incomex
0.335
0.356
0.417
0.441
0.498
0.577
0.602
0.706
0.750
0.850
1.008
0.706
0.537
60
11.71
ROIC%
17.12
14.56
14.75
17.31
18.03
18.97
21.13
21.34
22.90
23.28
24.31
21.34
18.50
65
16.32
Return on equity%
28.43
31.37
29.83
29.33
27.96
25.54
25.99
25.74
28.21
28.41
29.81
25.99
28.31
90
15.29
Return on assets%
13.03
11.92
11.11
9.82
10.17
9.90
11.94
11.87
14.26
12.14
4.77
11.94
11.89
32
4,538
EPS₩
4,440
4,514
5,087
6,013
5,976
6,200
6,958
7,079
8,336
8,395
4,688
7.03%
8.54%
—
19.80
EPS growth%
20.28
22.39
22.66
21.67
19.23
19.47
21.40
23.85
23.09
23.86
20.95
23.09
22.03
67
3,572
Bookvalue per sh₩
4,690
5,092
4,614
5,001
4,973
5,121
5,567
6,192
5,568
6,007
2,231
3.85%
2.66%
—
4,825
FCF per share₩
4,841
5,010
4,590
4,221
4,532
3,979
4,225
4,452
4,119
3,618
4,278
(4.40%)
(3.56%)
—
2,274
Dividend per sh₩
2,714
2,667
2,481
2,606
2,658
2,715
2,948
2,987
2,873
2,994
878.04
2.41%
1.35%
—
28.72
Div yield (avg)%
26.90
29.83
29.46
32.45
31.85
29.64
26.77
26.12
25.22
24.36
29.68
26.12
28.18
85
6.88
Payout ratio%
12.05
13.27
15.07
16.46
15.00
14.34
13.18
14.25
16.21
15.27
8.91
14.34
14.67
55
43.51
Shares (diluted)M
64.06
75.38
73.20
87.82
103.5
120.2
123.7
131.8
157.8
173.4
43.49
10.88%
10.59%
34
26.40
Buyback yield%
32.00
34.23
34.32
34.41
31.41
29.14
28.25
29.97
27.56
29.11
7.31
29.11
30.69
50
1.800
D/E ratiox
0.457
0.486
0.509
0.547
0.623
0.696
0.801
0.811
0.839
0.911
1.744
0.811
0.659
54
282.2
Enterprise value₩B
239.7
254.9
263.9
272.9
281.1
278.5
280.5
284.6
309.5
324.1
256.9
2.89%
4.45%
9
73.69
LT debt₩B
376.4
405.9
472.2
545.6
637.4
688.9
667.5
702.5
826.5
860.3
122.5
6.18%
9.10%
41
Revenue
₩308.4B
2.96%
1.00×
Cost of revenue
₩180.6B
2.82%
0.99×
Operating expenses
₩60.55B
3.07%
1.01×
Goodwill & intangibles
17.72%
Spread over hurdle
64.54%