128.8
Revenue₩B
116.9
120.1
123.3
125.2
125.7
131.5
137.9
139.2
144.3
149.0
135.2
3.47%
2.61%
49
5.92
Revenue growth%
19.09
20.53
17.67
18.40
17.82
16.92
16.38
15.27
13.48
11.57
4.35
15.27
17.30
72
8.26
Gross margin%
0.40
0.40
2.82
5.24
3.59
2.73
4.44
5.00
2.94
3.36
27.25
3.36
3.15
60
16.89
Operating margin%
24.26
24.94
24.45
24.51
21.86
21.15
21.03
23.17
21.52
23.39
27.08
21.52
23.28
7
23.95
Net margin%
11.71
13.89
14.05
12.02
11.25
8.71
5.81
6.37
6.43
7.12
15.55
6.43
9.98
82
15.80
P/E ratio (avg)x
46.30
47.06
50.53
49.65
59.08
67.42
71.32
81.69
86.06
86.71
35.62
81.69
63.25
42
36.52
EV/EBITx
31.54
32.66
31.09
34.22
31.01
32.45
33.61
36.72
39.60
44.71
37.97
36.72
33.14
30
6.71
FCF yield (avg)%
19.34
18.95
18.62
19.89
22.62
20.14
20.24
22.31
20.23
19.20
2.00
20.23
20.01
89
14.57
FCF margin%
7.01
4.51
6.77
5.91
5.58
4.37
4.03
6.31
7.02
6.05
19.40
6.05
5.98
43
0.704
FCF / Net incomex
0.579
0.541
0.561
0.538
0.501
0.511
0.504
0.529
0.517
0.441
1.022
0.511
0.523
21
29.13
ROIC%
25.21
26.43
28.42
25.60
28.47
27.56
28.88
29.72
30.60
32.57
12.70
29.72
28.45
46
2.97
Return on equity%
13.69
12.88
13.99
12.74
12.47
9.65
7.45
10.06
8.42
9.49
23.07
9.49
11.27
40
19.97
Return on assets%
20.27
19.25
19.06
16.28
16.94
14.21
11.23
8.93
10.76
12.94
17.34
11.23
15.25
14
1,190
EPS₩
2,171
2,344
2,426
2,726
3,256
3,595
3,715
4,328
4,544
4,799
1,298
8.07%
8.20%
—
9.18
EPS growth%
5.34
4.47
6.93
6.71
5.32
7.32
10.18
8.10
9.33
11.88
26.01
9.33
7.12
15
600.42
Bookvalue per sh₩
2,622
2,953
3,380
3,877
4,599
5,194
5,217
5,309
6,309
7,397
671.17
9.97%
11.57%
—
1,124
FCF per share₩
2,691
3,100
3,254
3,642
3,661
4,074
4,886
4,822
5,509
6,238
977.55
11.25%
10.87%
—
1,271
Dividend per sh₩
2,055
2,083
1,985
1,855
1,911
2,098
2,168
2,195
2,465
2,369
1,577
4.39%
0.83%
—
17.54
Div yield (avg)%
2.89
5.66
8.50
10.18
7.67
10.60
13.33
11.13
8.73
5.94
5.28
10.60
8.61
68
13.71
Payout ratio%
4.82
3.01
1.61
0.40
0.40
2.05
2.98
3.59
1.92
2.34
5.24
2.34
2.19
67
38.79
Shares (diluted)M
56.48
62.90
66.08
71.38
75.27
80.78
93.93
108.8
114.9
123.0
39.10
10.32%
8.02%
16
7.31
Buyback yield%
7.37
8.26
6.32
4.49
6.80
4.25
5.82
6.52
9.47
8.67
4.83
6.52
6.66
82
1.713
D/E ratiox
1.362
1.332
1.223
1.280
1.284
1.425
1.323
1.426
1.492
1.415
0.593
1.425
1.347
72
123.8
Enterprise value₩B
113.2
104.9
100.8
94.36
101.5
114.5
104.4
95.88
93.71
95.38
8.393
(1.23%)
(1.71%)
79
21.47
LT debt₩B
190.7
178.8
204.2
236.0
228.1
259.5
282.2
277.0
260.6
291.0
93.27
4.99%
4.41%
21
Revenue
₩149.0B
2.61%
1.00×
Cost of revenue
₩95.70B
2.49%
0.99×
Operating expenses
₩26.91B
2.73%
1.01×
Spread over hurdle
(2.69%)