30.38
Revenue₩B
193.3
213.6
228.5
250.1
277.1
306.8
331.8
368.2
407.5
445.8
31.96
9.98%
9.56%
82
14.06
Revenue growth%
10.14
11.79
11.60
10.57
9.79
9.82
10.68
11.58
12.74
12.80
8.87
11.58
11.13
58
18.10
Gross margin%
6.98
9.14
6.95
4.32
2.43
3.97
6.19
5.49
5.51
6.35
15.23
5.51
5.85
73
29.91
Operating margin%
23.59
22.89
20.95
21.55
23.59
23.60
24.52
27.13
25.22
24.10
4.96
24.52
23.59
10
24.61
Net margin%
6.45
5.61
8.38
10.09
8.61
9.15
10.85
8.64
9.80
8.59
19.32
9.15
8.62
16
33.63
P/E ratio (avg)x
14.03
16.24
15.02
15.22
14.50
13.86
15.95
16.06
18.68
21.01
8.211
16.06
15.59
39
16.85
EV/EBITx
32.63
35.57
33.74
35.71
40.75
46.87
45.97
50.52
51.88
54.08
35.63
50.52
43.36
26
8.58
FCF yield (avg)%
32.10
29.60
29.46
30.04
31.30
30.99
29.42
28.35
27.11
28.79
19.49
28.79
29.53
9
12.62
FCF margin%
20.87
21.97
20.30
18.08
18.69
16.44
13.54
14.43
11.74
12.70
4.53
13.54
17.26
51
0.418
FCF / Net incomex
1.240
1.314
1.316
1.236
1.258
1.164
1.026
1.019
1.109
0.967
0.249
1.026
1.200
11
19.89
ROIC%
13.84
14.58
16.42
18.46
16.79
14.70
16.17
18.83
20.43
22.20
25.36
18.83
16.61
13
28.23
Return on equity%
9.79
11.43
8.58
9.38
12.22
15.14
16.58
14.18
11.83
12.41
27.87
14.18
12.02
56
19.98
Return on assets%
27.89
26.74
28.51
27.05
25.45
27.48
28.39
28.16
27.90
28.43
27.13
28.16
27.90
73
687.71
EPS₩
1,111
1,167
1,210
1,367
1,365
1,473
1,629
1,898
2,218
2,497
756.81
12.84%
8.40%
—
13.16
EPS growth%
21.96
20.63
19.77
22.44
22.49
20.36
21.16
22.10
21.37
22.51
22.80
21.37
21.66
43
194.59
Bookvalue per sh₩
392.70
471.81
463.34
544.21
548.49
641.99
621.26
616.28
676.45
654.28
794.13
3.59%
5.88%
—
625.32
FCF per share₩
686.52
647.94
575.45
581.96
620.01
642.16
635.94
588.02
582.76
547.14
418.68
(2.47%)
(3.05%)
—
371.20
Dividend per sh₩
644.78
715.49
713.76
825.34
819.28
849.51
915.75
974.77
1,068
1,003
460.47
4.13%
5.68%
—
14.45
Div yield (avg)%
24.08
23.84
25.25
23.19
24.71
23.83
22.23
19.91
22.81
22.72
15.49
22.72
23.51
78
22.12
Payout ratio%
13.34
13.21
15.05
17.35
14.81
13.73
13.27
15.81
15.29
12.81
8.81
13.73
14.27
64
544.9
Shares (diluted)M
626.1
609.6
579.5
632.4
626.9
715.4
686.5
671.3
613.4
559.2
534.2
(2.26%)
(0.80%)
44
10.42
Buyback yield%
5.51
3.38
5.62
2.99
5.14
6.60
4.58
7.53
5.60
2.65
12.04
5.60
5.33
89
1.532
D/E ratiox
0.807
0.769
0.827
0.711
0.607
0.544
0.524
0.562
0.572
0.556
0.931
0.556
0.589
16
259.7
Enterprise value₩B
505.4
554.9
657.1
741.3
716.8
848.2
883.6
871.8
866.2
998.1
394.4
6.85%
7.77%
83
379.5
LT debt₩B
236.9
237.5
240.6
279.8
313.1
301.3
336.9
338.2
337.4
381.6
471.5
4.04%
6.25%
68
Revenue
₩445.8B
9.56%
1.00×
Cost of revenue
₩277.3B
9.48%
0.99×
Operating expenses
₩94.13B
9.81%
1.02×
Goodwill & intangibles
17.24%
Spread over hurdle
11.51%