254.7
Revenue₩B
135.5
142.7
154.6
161.5
171.0
185.1
197.2
214.7
228.0
241.6
262.4
7.16%
6.70%
73
3.80
Revenue growth%
7.22
5.28
5.38
2.94
5.43
5.39
2.96
5.62
4.97
7.74
15.80
5.39
5.38
55
14.57
Gross margin%
14.89
12.36
14.76
16.50
17.73
17.98
18.74
17.05
16.48
17.88
28.98
17.88
16.77
15
7.43
Operating margin%
12.22
11.80
10.98
9.35
9.25
8.08
6.46
3.95
4.93
7.66
7.04
6.46
8.66
69
15.96
Net margin%
22.53
22.99
21.48
19.78
17.68
20.39
21.89
23.53
21.67
19.22
6.02
21.67
21.57
88
27.35
P/E ratio (avg)x
7.000
6.090
5.885
5.500
5.440
5.530
5.526
5.080
4.428
4.656
6.205
5.080
5.513
7
27.97
EV/EBITx
18.58
19.19
22.51
22.57
26.70
30.30
29.74
32.37
32.85
37.68
27.95
32.37
28.22
58
20.61
FCF yield (avg)%
15.48
14.34
13.48
13.99
14.94
17.70
16.92
15.11
13.56
16.00
28.50
16.00
15.03
17
27.85
FCF margin%
22.45
24.61
27.60
27.33
24.79
25.62
23.19
23.99
22.03
21.79
12.28
23.19
24.30
23
1.297
FCF / Net incomex
2.115
2.396
2.391
2.694
2.694
2.802
3.073
2.962
2.986
3.314
1.448
2.986
2.748
92
6.46
ROIC%
14.43
17.13
16.95
14.92
16.27
16.64
15.78
17.55
15.51
17.49
11.77
16.64
16.46
15
19.68
Return on equity%
9.17
9.47
8.01
7.45
4.46
2.71
0.40
0.92
2.26
0.64
8.51
0.92
3.58
23
29.67
Return on assets%
20.36
21.28
21.73
20.37
18.80
16.24
17.90
15.50
14.69
15.76
28.42
15.76
18.35
47
2,516
EPS₩
1,427
1,416
1,608
1,690
1,586
1,753
1,797
1,673
1,656
1,764
2,684
2.14%
2.32%
—
25.54
EPS growth%
10.58
11.92
9.93
11.99
11.93
11.12
9.46
8.39
6.97
7.65
3.68
8.39
10.26
28
755.27
Bookvalue per sh₩
1,345
1,269
1,088
1,055
912.45
824.13
894.26
972.10
887.71
936.99
2,434
0.53%
(2.85%)
—
2,043
FCF per share₩
2,128
2,108
2,215
2,413
2,571
2,393
2,307
2,335
2,544
2,401
1,021
(1.36%)
1.45%
—
681.23
Dividend per sh₩
1,219
1,215
1,194
1,276
1,223
1,227
1,110
1,122
1,029
1,115
2,531
(1.82%)
(1.43%)
—
6.49
Div yield (avg)%
24.01
26.35
24.26
27.24
29.52
31.65
29.44
31.32
30.88
32.25
27.00
31.32
29.48
42
27.93
Payout ratio%
18.77
16.75
14.13
17.02
15.57
12.60
14.19
12.25
11.52
12.85
7.48
12.60
14.16
77
50.44
Shares (diluted)M
101.0
102.1
117.6
130.5
152.2
168.0
192.8
223.4
244.4
263.3
51.50
11.59%
12.14%
12
16.50
Buyback yield%
8.80
9.90
12.29
12.51
14.71
16.09
13.23
12.08
10.52
11.75
3.00
12.08
12.19
79
0.420
D/E ratiox
0.867
0.831
0.796
0.899
0.871
0.936
0.941
0.862
0.806
0.801
0.508
0.862
0.865
34
63.29
Enterprise value₩B
220.8
198.4
181.5
172.0
162.2
168.9
181.2
168.9
170.0
170.8
215.0
1.03%
(3.93%)
72
121.8
LT debt₩B
107.5
113.0
126.7
123.1
125.4
130.8
137.6
148.5
157.0
154.1
97.56
4.21%
4.59%
93
Revenue
₩241.6B
6.70%
1.00×
Cost of revenue
₩145.3B
7.06%
1.03×
Operating expenses
₩37.83B
6.37%
0.97×
Cash and investments
16.96%
Goodwill & intangibles
14.83%
Spread over hurdle
(1.03%)