167.2
Revenue₩B
147.0
159.0
176.8
193.2
209.1
227.2
250.2
278.6
307.2
333.3
174.0
9.78%
9.31%
20
19.20
Revenue growth%
15.46
17.10
16.55
13.70
12.12
15.05
16.32
18.95
21.76
18.83
27.23
18.83
16.43
23
20.64
Gross margin%
21.12
18.65
17.51
17.59
16.35
18.40
19.10
16.43
13.53
16.50
24.65
16.50
17.55
92
26.56
Operating margin%
9.63
11.93
12.45
13.68
16.29
15.91
16.63
16.64
19.59
17.26
11.95
16.64
16.10
11
2.88
Net margin%
6.16
8.65
6.44
8.43
7.79
6.66
4.42
5.30
6.45
4.95
25.42
5.30
6.45
5
33.78
P/E ratio (avg)x
18.97
17.77
19.02
18.04
17.21
19.04
21.29
19.07
21.21
22.33
6.257
21.21
19.03
64
7.606
EV/EBITx
29.81
32.39
28.20
24.40
26.47
23.12
24.05
25.51
23.74
24.36
11.34
24.05
24.96
55
14.70
FCF yield (avg)%
2.89
3.81
4.77
3.03
2.66
4.73
5.28
4.39
7.05
9.40
27.34
5.28
4.56
9
12.03
FCF margin%
20.67
21.19
22.41
19.52
21.15
21.86
23.78
21.35
21.97
21.26
26.96
21.86
21.30
81
1.451
FCF / Net incomex
0.306
0.322
0.366
0.405
0.434
0.464
0.485
0.527
0.574
0.569
0.469
0.527
0.449
30
15.55
ROIC%
30.23
32.31
34.01
33.87
34.17
36.39
36.45
38.41
36.64
35.71
17.03
36.45
34.94
45
25.01
Return on equity%
14.91
16.24
18.62
15.78
14.89
17.07
18.07
19.13
20.47
20.00
29.65
19.13
17.57
39
22.61
Return on assets%
2.82
4.47
7.45
5.68
4.32
2.92
1.87
3.69
1.55
2.38
14.87
2.38
3.30
81
3,663
EPS₩
5,181
5,318
4,991
5,831
5,938
6,116
7,125
8,264
9,654
10,379
3,823
11.82%
7.42%
—
5.84
EPS growth%
18.51
17.40
16.13
13.69
10.74
8.26
6.42
9.02
11.03
12.04
5.87
9.02
11.53
66
3,427
Bookvalue per sh₩
3,183
3,138
2,810
2,672
2,497
2,446
2,136
2,178
2,316
2,171
3,624
(2.75%)
(3.83%)
—
5,635
FCF per share₩
3,401
3,723
3,439
3,882
4,054
4,187
4,278
4,476
4,647
5,164
4,620
4.96%
3.35%
—
3,986
Dividend per sh₩
5,750
6,405
5,934
5,887
5,716
6,286
6,480
6,306
6,433
7,096
5,319
4.42%
2.29%
—
4.78
Div yield (avg)%
4.52
3.35
6.18
4.77
4.20
1.88
3.65
3.18
4.62
5.49
16.27
3.65
4.36
78
14.80
Payout ratio%
19.92
21.04
22.58
25.09
23.86
23.22
22.81
25.25
24.58
21.70
19.79
23.22
23.01
26
41.33
Shares (diluted)M
35.19
37.93
33.56
31.96
30.88
29.08
28.36
25.78
25.75
22.47
42.12
(6.16%)
(4.12%)
16
9.46
Buyback yield%
16.29
16.02
13.78
14.05
17.00
15.54
16.56
17.55
19.07
16.17
26.07
16.56
16.23
31
1.219
D/E ratiox
1.344
1.366
1.283
1.213
1.181
1.049
0.923
0.956
0.893
0.930
1.019
0.930
1.115
71
47.06
Enterprise value₩B
307.8
316.3
345.5
315.8
295.2
320.2
346.6
332.3
305.2
338.1
119.0
2.75%
2.01%
71
91.77
LT debt₩B
136.7
145.1
160.5
178.6
195.1
190.9
204.9
220.5
222.7
251.6
102.8
5.21%
6.95%
72
Revenue
₩333.3B
9.31%
1.00×
Cost of revenue
₩148.9B
9.13%
0.98×
Operating expenses
₩76.97B
9.18%
0.99×
Cash and investments
15.52%
Spread over hurdle
(2.28%)