184.1
Revenue₩B
425.7
435.0
454.3
482.9
513.7
522.3
543.8
556.9
580.1
615.4
191.3
3.68%
4.26%
91
22.14
Revenue growth%
27.85
29.57
30.87
30.36
29.59
32.34
31.41
34.15
35.02
33.71
16.10
33.71
31.14
70
6.40
Gross margin%
12.66
13.30
11.19
8.98
9.71
7.66
6.80
4.18
1.42
0.40
9.89
4.18
8.32
50
27.79
Operating margin%
0.40
1.25
1.43
3.02
3.82
2.49
0.40
0.40
0.40
3.26
4.14
0.40
1.34
42
8.68
Net margin%
21.59
20.69
20.05
18.60
20.95
22.41
23.70
25.64
25.75
25.72
15.20
25.64
22.00
8
19.06
P/E ratio (avg)x
38.94
36.19
39.33
42.10
44.04
41.64
43.52
41.82
40.17
42.05
8.956
41.82
41.73
85
37.81
EV/EBITx
8.977
9.652
8.485
9.277
7.936
7.316
7.686
7.218
7.431
6.584
15.59
7.316
7.811
57
21.19
FCF yield (avg)%
26.22
27.85
28.97
26.89
25.36
26.97
25.36
25.37
24.25
22.66
27.69
25.36
25.79
43
28.08
FCF margin%
21.03
19.70
20.74
17.79
15.84
16.85
18.77
20.61
19.86
20.60
2.56
19.86
19.78
71
0.701
FCF / Net incomex
1.673
1.655
1.606
1.755
1.964
1.895
2.173
2.337
2.231
2.367
0.698
2.231
1.930
67
27.75
ROIC%
7.17
7.31
6.84
5.12
3.66
3.74
3.23
5.58
5.43
7.13
2.73
5.43
5.50
54
16.23
Return on equity%
11.36
10.98
12.40
14.28
16.06
13.21
12.07
11.92
10.01
9.38
28.72
11.92
12.00
40
26.51
Return on assets%
10.32
7.43
6.37
7.89
8.00
8.68
9.27
8.40
10.79
11.84
21.54
9.27
8.54
49
20,179
EPS₩
7,774
6,894
6,487
6,753
5,981
6,132
6,335
6,437
6,517
6,616
20,698
2.04%
(1.44%)
—
8.47
EPS growth%
24.54
23.84
23.04
25.61
24.92
27.83
30.07
28.00
30.05
27.07
12.87
28.00
26.34
13
20,644
Bookvalue per sh₩
18,717
18,468
19,211
19,574
21,263
23,245
21,772
22,372
21,121
23,243
19,292
1.80%
3.23%
—
8,660
FCF per share₩
10,007
9,847
9,678
10,300
9,931
11,259
12,704
14,819
16,808
15,696
15,132
9.59%
4.86%
—
12,111
Dividend per sh₩
15,583
17,752
19,566
22,713
25,357
28,293
27,937
33,582
38,453
40,916
14,656
10.04%
10.40%
—
28.72
Div yield (avg)%
10.56
10.01
9.54
10.52
10.40
10.51
10.46
9.84
12.51
11.25
16.68
10.51
10.49
26
13.01
Payout ratio%
4.24
7.18
8.79
10.79
9.91
7.01
8.89
7.69
5.42
3.92
13.40
7.01
7.43
29
18.12
Shares (diluted)M
18.73
18.83
19.53
21.67
23.19
25.98
29.55
31.55
32.07
31.26
19.01
6.16%
5.25%
74
26.15
Buyback yield%
11.80
13.25
14.55
15.27
16.10
18.13
15.57
14.85
14.15
11.34
16.45
14.85
14.70
47
1.210
D/E ratiox
1.391
1.307
1.231
1.098
1.171
1.096
0.959
0.946
0.999
0.990
1.531
0.990
1.097
7
417.4
Enterprise value₩B
163.9
164.5
181.5
197.1
205.9
181.9
191.8
198.1
205.8
226.7
530.3
1.95%
2.79%
62
394.1
LT debt₩B
414.8
407.4
407.6
475.3
491.2
573.6
634.0
700.0
755.1
747.1
482.1
8.75%
6.51%
66
Revenue
₩615.4B
4.26%
1.00×
Cost of revenue
₩330.5B
4.01%
0.98×
Operating expenses
₩73.27B
5.04%
1.08×
Cash and investments
15.01%
Spread over hurdle
11.40%