202.0
Revenue₩B
211.9
216.6
222.0
224.8
227.6
234.4
232.0
234.8
233.6
241.3
213.7
1.18%
1.25%
94
8.32
Revenue growth%
17.55
18.35
19.53
21.29
18.74
18.45
15.47
14.53
12.97
14.98
12.63
14.98
17.95
46
6.46
Gross margin%
9.31
8.62
9.12
8.10
10.08
9.51
9.74
12.35
9.78
10.34
26.02
9.78
9.62
11
25.95
Operating margin%
25.74
25.53
27.59
30.01
27.46
24.54
27.31
24.71
26.21
28.86
9.11
26.21
26.76
59
16.31
Net margin%
9.61
9.15
9.97
10.72
10.42
10.41
11.58
8.91
6.30
8.50
3.78
8.91
9.79
69
16.75
P/E ratio (avg)x
7.976
8.420
7.934
7.716
7.804
7.334
7.712
6.825
6.070
5.402
25.72
6.825
7.714
36
28.38
EV/EBITx
47.28
56.22
63.32
65.47
77.44
78.32
78.50
76.25
83.36
87.70
16.71
78.50
76.84
94
20.55
FCF yield (avg)%
29.15
32.11
29.65
31.56
29.17
27.22
28.46
30.92
30.49
33.00
14.89
30.49
30.07
76
23.74
FCF margin%
15.78
18.23
18.53
19.27
17.84
20.68
17.77
20.05
17.27
17.61
11.02
17.77
18.04
23
1.423
FCF / Net incomex
0.475
0.454
0.426
0.379
0.375
0.386
0.365
0.320
0.323
0.313
1.474
0.323
0.377
77
21.36
ROIC%
7.67
6.40
7.08
5.66
3.58
4.75
2.08
0.40
0.40
1.20
16.11
1.20
4.16
70
14.97
Return on equity%
28.67
28.85
29.91
31.95
33.01
35.67
38.53
39.31
37.56
37.79
24.08
37.79
34.34
48
2.27
Return on assets%
9.83
9.22
8.66
7.69
5.82
6.84
9.40
8.98
6.84
7.14
10.19
7.14
8.18
55
2,093
EPS₩
1,993
2,136
2,276
2,337
2,453
2,753
2,907
2,880
3,320
3,386
2,320
6.66%
6.30%
—
14.10
EPS growth%
12.96
14.66
11.72
12.08
12.07
14.79
12.17
13.95
11.80
8.98
18.96
12.17
12.12
78
6,288
Bookvalue per sh₩
5,328
5,504
5,205
5,113
5,326
5,978
5,685
5,583
5,943
6,014
2,500
2.46%
1.62%
—
4,184
FCF per share₩
1,719
1,595
1,427
1,553
1,728
1,601
1,663
1,836
1,941
1,861
3,156
1.49%
0.73%
—
2,456
Dividend per sh₩
3,781
3,759
3,347
3,615
3,754
3,893
3,874
3,794
3,700
3,181
1,479
(3.26%)
(1.91%)
—
14.33
Div yield (avg)%
23.67
24.47
25.65
27.53
24.68
27.13
26.73
24.26
21.59
23.71
12.43
24.26
24.57
90
16.41
Payout ratio%
22.05
19.22
19.54
19.67
21.43
20.12
21.67
23.50
21.34
20.29
25.58
21.34
20.82
34
52.05
Shares (diluted)M
49.04
49.16
44.88
48.58
46.12
45.33
42.70
42.40
45.88
48.60
51.65
1.06%
0.55%
82
4.90
Buyback yield%
13.93
16.27
14.88
13.02
13.08
13.03
14.86
13.77
12.96
14.16
19.94
13.77
13.85
83
0.936
D/E ratiox
0.135
0.116
0.124
0.119
0.129
0.129
0.131
0.115
0.116
0.114
0.960
0.116
0.121
52
204.7
Enterprise value₩B
173.8
173.2
148.7
151.2
156.2
157.0
151.8
159.9
166.6
166.2
120.0
1.25%
(0.87%)
21
138.6
LT debt₩B
50.49
50.24
51.05
44.80
48.67
45.07
40.28
36.45
35.73
38.95
136.7
(4.36%)
(3.69%)
91
Revenue
₩241.3B
1.25%
1.00×
Cost of revenue
₩139.4B
0.97%
0.97×
Operating expenses
₩31.01B
2.72%
1.16×
Cash and investments
19.20%
Return on capital
143.94%
Spread over hurdle
135.07%