277.3
Revenue₩B
313.4
339.8
367.5
405.5
441.8
477.9
514.3
556.3
601.4
662.5
301.6
8.44%
8.81%
17
21.26
Revenue growth%
5.03
5.20
3.06
0.66
3.37
4.14
5.89
8.74
7.63
5.47
16.46
5.89
5.11
66
9.48
Gross margin%
5.97
8.29
7.14
5.34
6.37
5.44
5.53
5.39
5.13
2.96
10.56
5.39
5.49
23
10.46
Operating margin%
25.68
24.44
23.42
21.72
19.33
18.51
16.20
15.43
15.86
12.91
24.84
15.86
18.92
62
7.01
Net margin%
0.99
0.48
0.40
0.40
0.40
2.45
1.84
3.96
1.45
0.40
16.31
1.84
0.74
62
24.39
P/E ratio (avg)x
13.74
13.08
12.48
11.98
11.63
11.80
12.75
11.74
11.78
10.23
17.56
11.78
11.89
7
36.24
EV/EBITx
13.19
13.81
14.18
13.79
13.08
14.36
14.65
15.20
16.02
17.47
25.79
15.20
14.27
44
15.92
FCF yield (avg)%
14.47
15.94
14.76
13.90
15.11
12.92
11.64
13.19
12.87
13.72
22.00
12.92
13.81
57
25.82
FCF margin%
4.02
3.80
6.31
5.56
6.92
8.78
6.82
6.26
6.36
8.77
28.50
6.82
6.34
40
0.476
FCF / Net incomex
0.805
0.796
0.758
0.783
0.851
0.947
1.081
1.123
1.197
1.309
0.722
1.123
0.899
67
22.35
ROIC%
18.81
17.22
16.60
15.72
13.55
13.11
12.41
14.83
14.45
12.74
3.99
13.11
14.64
73
17.97
Return on equity%
26.25
27.51
30.04
27.14
29.55
31.73
33.92
36.49
36.63
38.09
8.79
36.49
30.89
70
28.91
Return on assets%
14.36
15.20
12.74
15.47
14.95
17.82
20.36
20.34
18.67
19.04
20.45
19.04
16.65
49
4,683
EPS₩
9,509
10,356
11,830
11,988
11,881
12,854
13,000
11,988
11,114
12,387
4,823
0.84%
2.03%
—
10.95
EPS growth%
27.26
25.22
23.05
22.54
23.42
20.50
18.11
16.73
16.43
16.48
22.91
16.73
21.52
32
8,792
Bookvalue per sh₩
20,897
22,348
23,912
27,595
31,513
33,453
37,044
44,710
53,089
59,036
16,281
13.38%
11.69%
—
12,123
FCF per share₩
11,459
10,439
11,664
11,233
10,331
9,508
9,156
8,315
7,757
7,806
12,306
(5.45%)
(3.82%)
—
6,170
Dividend per sh₩
20,073
21,544
25,164
26,341
31,287
33,203
38,641
39,989
44,557
46,338
14,180
8.17%
8.95%
—
20.48
Div yield (avg)%
1.06
2.83
4.13
2.27
3.64
2.20
0.40
0.40
0.40
0.40
8.18
0.40
1.63
18
2.09
Payout ratio%
29.56
30.89
29.94
32.45
33.05
30.19
27.26
25.30
23.21
24.93
14.93
25.30
29.75
66
36.36
Shares (diluted)M
39.29
41.68
39.47
36.25
37.21
33.45
28.64
25.38
25.05
27.25
35.99
(6.04%)
(2.97%)
77
12.68
Buyback yield%
18.53
15.66
18.57
17.04
17.66
16.61
18.98
17.39
18.25
18.27
24.38
18.25
17.95
14
0.608
D/E ratiox
1.345
1.568
1.589
1.885
1.946
2.217
2.474
2.453
2.869
3.236
1.239
2.474
2.081
44
193.6
Enterprise value₩B
386.4
350.1
317.5
272.3
276.0
293.5
308.6
308.9
284.2
279.3
310.5
0.24%
(2.70%)
30
451.7
LT debt₩B
529.3
590.7
649.0
662.1
702.7
673.1
614.6
579.5
618.2
604.0
640.9
(2.98%)
2.25%
42
Revenue
₩662.5B
8.81%
1.00×
Cost of revenue
₩360.5B
8.67%
0.99×
Operating expenses
₩159.2B
8.76%
1.00×
Goodwill & intangibles
17.93%
Cash and investments
14.32%
Spread over hurdle
(2.56%)