159.7
Revenue₩B
200.8
201.1
201.2
207.4
208.4
212.3
216.3
219.6
227.3
234.4
166.5
2.38%
1.54%
14
3.78
Revenue growth%
11.71
9.45
12.08
12.99
11.75
14.54
15.58
16.98
14.74
13.63
14.17
14.74
13.31
11
24.36
Gross margin%
12.47
12.12
9.26
8.43
7.72
5.34
4.81
7.14
8.80
7.08
19.05
7.08
8.08
64
4.44
Operating margin%
18.83
16.11
14.57
17.38
16.13
17.18
16.71
18.22
18.85
16.97
22.10
17.18
17.07
65
14.49
Net margin%
29.72
27.98
29.44
29.31
28.34
30.52
31.63
30.64
31.79
30.67
16.82
30.67
30.12
28
12.38
P/E ratio (avg)x
44.80
44.12
43.23
44.46
48.37
51.86
52.47
51.42
55.84
60.11
29.27
52.47
49.89
78
15.13
EV/EBITx
31.12
29.78
31.76
35.48
35.13
37.65
37.64
43.63
44.74
44.59
24.35
43.63
36.56
12
18.95
FCF yield (avg)%
12.44
14.99
12.39
10.71
8.87
9.15
9.60
7.75
10.59
9.28
10.09
9.28
10.10
23
17.51
FCF margin%
20.55
18.24
19.53
21.89
19.48
20.61
23.27
21.66
21.06
19.23
16.93
21.06
20.58
57
0.436
FCF / Net incomex
0.824
0.881
1.004
1.052
1.111
1.254
1.189
1.244
1.268
1.220
0.382
1.244
1.150
9
12.80
ROIC%
20.38
17.58
19.64
20.72
22.08
23.54
26.27
28.03
30.86
31.68
7.42
28.03
22.81
13
25.51
Return on equity%
23.74
22.97
22.37
20.01
17.47
16.89
18.75
19.36
17.99
19.42
5.44
18.75
19.39
46
11.95
Return on assets%
25.96
27.66
26.28
27.53
28.08
29.82
31.94
33.32
33.34
35.41
18.19
33.32
28.95
11
316.89
EPS₩
987.05
1,069
1,185
1,356
1,272
1,243
1,269
1,239
1,251
1,396
345.92
1.88%
4.82%
—
11.67
EPS growth%
1.00
1.59
2.95
4.05
2.45
1.83
4.01
4.45
2.15
3.76
10.98
3.76
2.70
55
735.52
Bookvalue per sh₩
191.88
205.27
198.67
193.29
211.43
212.99
198.37
210.81
185.94
202.94
1,265
(0.82%)
1.05%
—
1,131
FCF per share₩
872.18
851.24
901.84
839.17
732.80
709.82
725.47
687.04
722.24
675.98
689.83
(1.60%)
(3.78%)
—
1,092
Dividend per sh₩
872.18
902.35
977.79
1,091
1,138
1,195
1,380
1,328
1,366
1,341
703.51
3.33%
4.18%
—
24.27
Div yield (avg)%
1.14
1.93
0.40
0.40
2.56
0.64
0.59
1.15
0.40
0.40
5.71
0.59
0.62
71
22.02
Payout ratio%
19.29
19.47
16.57
14.51
16.08
15.33
15.53
14.79
17.65
15.34
16.40
15.34
15.80
10
40.58
Shares (diluted)M
38.26
40.73
36.60
39.31
41.28
35.62
38.37
33.65
30.10
28.66
40.81
(7.04%)
(2.36%)
35
26.80
Buyback yield%
14.54
12.03
9.89
12.73
10.79
11.10
12.52
12.29
14.83
13.30
14.31
12.52
12.41
6
0.987
D/E ratiox
0.814
0.884
0.877
1.003
1.037
0.996
1.056
1.194
1.337
1.277
0.779
1.194
1.020
71
65.64
Enterprise value₩B
71.57
67.24
71.23
74.41
69.59
74.50
64.09
68.89
67.37
60.38
10.97
(2.80%)
(2.80%)
54
172.2
LT debt₩B
71.11
62.56
62.12
66.54
69.75
71.60
63.29
61.53
58.65
53.60
107.2
(5.13%)
(4.14%)
18
Revenue
₩234.4B
1.54%
1.00×
Cost of revenue
₩164.1B
1.54%
1.00×
Operating expenses
₩48.39B
1.80%
1.03×
Goodwill & intangibles
15.80%
Spread over hurdle
45.67%