226.2
Revenue₩B
270.7
287.1
313.9
332.5
360.2
396.1
419.9
452.8
488.7
537.6
239.4
8.34%
7.93%
57
17.15
Revenue growth%
28.30
26.56
27.20
29.99
30.76
32.32
34.39
33.70
36.48
33.81
26.28
33.81
31.54
91
22.37
Gross margin%
10.22
12.72
12.88
14.47
12.25
11.75
10.53
11.24
13.94
15.20
10.71
11.75
12.49
63
9.79
Operating margin%
7.04
5.27
5.10
2.34
1.03
0.40
0.40
0.40
0.40
0.40
14.39
0.40
0.72
91
3.15
Net margin%
13.36
14.93
17.60
18.74
21.73
21.98
23.45
21.44
23.87
24.98
13.05
23.45
21.59
25
17.74
P/E ratio (avg)x
22.91
19.80
20.20
20.52
20.02
20.19
19.67
17.01
17.44
18.89
21.36
18.89
19.91
18
31.92
EV/EBITx
15.45
13.26
11.53
10.45
10.11
10.04
10.49
9.375
10.06
9.880
34.17
10.04
10.28
6
28.11
FCF yield (avg)%
25.75
27.47
28.86
28.29
25.60
27.33
25.51
25.35
25.82
25.95
6.16
25.82
25.89
29
17.20
FCF margin%
9.05
7.22
9.95
12.72
14.53
16.75
14.68
15.57
17.71
18.73
28.22
16.75
14.60
51
1.455
FCF / Net incomex
0.206
0.219
0.223
0.228
0.221
0.204
0.205
0.235
0.231
0.264
0.683
0.231
0.222
13
7.58
ROIC%
26.04
27.16
26.67
24.88
24.76
23.79
22.07
23.88
21.17
22.36
5.81
22.36
24.32
18
11.28
Return on equity%
14.19
12.82
14.79
15.20
13.60
11.75
9.81
10.90
9.13
10.53
23.79
10.53
12.29
55
18.79
Return on assets%
27.29
27.82
25.18
26.75
27.19
24.79
22.34
21.75
20.43
18.17
9.65
21.75
24.98
41
63,043
EPS₩
71,002
68,421
70,432
65,181
69,226
63,870
64,149
62,985
65,270
62,568
64,817
(2.00%)
(1.26%)
—
21.45
EPS growth%
6.21
6.96
7.73
6.33
6.33
6.66
7.76
8.03
6.80
8.54
22.06
7.76
6.88
49
64,965
Bookvalue per sh₩
44,810
48,579
47,956
50,318
52,299
51,381
52,723
56,282
55,285
61,471
17,132
3.28%
4.22%
—
61,854
FCF per share₩
48,561
43,622
40,692
38,143
34,502
37,141
37,966
33,242
32,561
30,995
53,519
(2.12%)
(4.59%)
—
65,302
Dividend per sh₩
67,242
75,292
78,774
70,175
76,081
77,541
84,423
89,895
90,881
88,893
61,388
3.16%
3.49%
—
2.08
Div yield (avg)%
24.97
23.15
20.62
19.23
19.04
18.74
17.40
17.16
15.74
15.14
5.82
17.16
18.89
90
11.05
Payout ratio%
12.22
12.00
13.68
13.82
16.20
18.64
17.95
20.83
18.00
16.05
29.56
18.00
16.13
41
3.342
Shares (diluted)M
3.850
4.114
3.959
4.107
4.217
4.651
4.689
4.359
4.212
4.069
3.495
(0.71%)
1.64%
70
4.63
Buyback yield%
17.90
17.69
16.23
15.02
16.32
13.41
11.44
11.56
12.87
10.25
5.80
11.56
14.22
69
0.701
D/E ratiox
1.378
1.558
1.693
1.843
2.007
2.029
2.370
2.703
3.248
3.284
0.441
2.703
2.018
85
83.32
Enterprise value₩B
20.94
18.54
18.26
16.22
14.58
15.15
14.88
15.09
15.40
14.59
368.9
0.01%
(4.97%)
43
333.2
LT debt₩B
266.5
270.9
265.1
300.0
298.9
291.3
277.8
288.7
338.8
363.1
227.4
3.97%
4.67%
46
Revenue
₩537.6B
7.93%
1.00×
Cost of revenue
₩291.0B
8.19%
1.02×
Operating expenses
₩118.0B
7.54%
0.96×
Cash and investments
15.58%
Spread over hurdle
13.47%