560.8
Revenue₩B
476.9
491.5
502.9
536.4
560.2
585.2
608.0
643.1
678.5
692.6
606.8
4.33%
4.39%
69
5.05
Revenue growth%
14.50
17.15
17.41
18.12
18.23
21.03
22.13
19.79
21.99
24.36
8.69
21.99
19.01
61
15.27
Gross margin%
8.13
6.93
6.93
6.61
5.45
3.29
2.98
1.96
0.97
1.43
16.71
1.96
4.37
32
16.81
Operating margin%
19.30
21.06
19.05
20.01
20.65
19.22
19.15
21.93
24.12
22.98
11.10
21.93
20.33
75
9.62
Net margin%
21.17
24.13
26.15
28.77
31.68
29.62
28.60
28.90
28.80
30.91
13.45
28.90
28.78
28
10.24
P/E ratio (avg)x
14.04
15.25
15.54
17.97
18.35
21.25
23.03
23.16
24.54
24.06
7.279
23.16
19.80
20
6.405
EV/EBITx
13.28
13.59
13.31
11.76
10.72
9.813
10.80
10.30
8.891
8.901
7.600
9.813
10.76
71
22.54
FCF yield (avg)%
19.35
16.76
19.37
20.91
22.35
20.26
21.04
18.79
21.41
20.11
10.56
20.26
20.19
80
2.83
FCF margin%
6.89
6.52
8.34
8.06
9.76
12.68
14.21
14.59
13.86
12.03
13.35
13.86
10.89
24
1.165
FCF / Net incomex
0.800
0.759
0.821
0.907
0.821
0.822
0.738
0.774
0.707
0.747
0.333
0.747
0.787
26
8.44
ROIC%
22.17
21.14
23.99
24.80
26.03
26.93
25.17
23.98
26.46
26.15
10.94
26.15
24.99
85
17.59
Return on equity%
23.93
24.52
26.80
28.99
26.08
26.09
27.24
26.15
24.19
24.77
8.36
26.09
26.09
49
4.73
Return on assets%
1.30
4.01
3.86
6.26
3.82
4.04
3.22
3.15
2.56
3.56
24.33
3.22
3.69
16
10,441
EPS₩
12,690
13,183
12,778
14,456
13,496
13,812
14,152
15,462
16,631
15,478
11,513
2.78%
2.00%
—
24.69
EPS growth%
14.37
12.70
14.17
13.91
14.27
14.64
17.44
18.96
19.58
16.83
5.95
17.44
14.50
30
17,927
Bookvalue per sh₩
16,388
17,707
21,111
24,826
27,126
29,449
29,062
34,204
38,405
39,325
9,629
7.71%
9.99%
—
23,796
FCF per share₩
25,244
25,589
27,275
25,076
21,378
22,824
21,137
21,879
23,488
20,016
31,378
(1.31%)
(1.74%)
—
22,140
Dividend per sh₩
19,011
20,078
22,112
24,190
25,714
22,545
22,290
20,204
19,484
18,496
23,809
(6.38%)
(0.99%)
—
17.80
Div yield (avg)%
0.68
3.15
5.33
4.24
5.43
3.40
4.83
7.19
6.17
7.55
26.13
6.17
5.08
14
15.51
Payout ratio%
25.97
27.64
26.01
26.94
28.34
26.68
24.99
24.47
22.66
24.24
7.60
24.47
25.99
49
27.01
Shares (diluted)M
34.82
38.06
41.81
39.18
36.91
40.83
40.30
46.05
46.49
44.40
26.96
3.76%
3.44%
43
11.97
Buyback yield%
21.26
21.38
22.23
19.83
18.35
15.42
18.38
20.83
18.63
21.18
22.31
18.63
20.33
74
1.085
D/E ratiox
1.170
1.027
0.922
0.913
0.807
0.783
0.692
0.652
0.621
0.614
1.096
0.652
0.795
91
243.4
Enterprise value₩B
360.4
375.2
343.6
316.4
327.3
327.5
358.9
326.2
319.9
344.3
890.6
1.02%
(1.24%)
90
554.8
LT debt₩B
618.4
551.5
531.5
491.5
510.9
462.9
447.8
454.2
451.9
503.2
207.7
(0.31%)
(2.94%)
19
Revenue
₩692.6B
4.39%
1.00×
Cost of revenue
₩424.6B
4.70%
1.03×
Operating expenses
₩89.41B
3.41%
0.91×
Property and equipment
17.87%
Spread over hurdle
(0.29%)