66.37
Revenue₩B
589.2
615.4
651.3
683.2
720.0
743.4
796.6
823.8
887.1
924.4
71.97
5.12%
4.99%
53
22.54
Revenue growth%
25.41
24.05
25.24
25.38
27.80
28.29
26.15
28.40
25.73
23.47
11.94
26.15
25.57
54
21.39
Gross margin%
26.46
29.10
27.07
24.72
24.41
25.56
27.36
26.50
24.62
24.52
8.99
25.56
26.01
85
24.86
Operating margin%
20.21
22.02
24.17
25.30
22.50
24.53
21.73
18.87
19.38
21.00
6.62
21.00
21.88
74
21.74
Net margin%
18.39
17.35
20.35
18.09
18.94
16.59
14.36
15.64
14.48
12.30
27.65
14.48
16.97
89
29.77
P/E ratio (avg)x
30.47
29.20
32.51
36.16
34.63
36.83
41.88
49.06
51.26
55.44
7.032
49.06
36.49
68
23.80
EV/EBITx
11.88
12.53
14.62
16.66
16.86
18.58
20.54
23.80
27.50
31.97
37.87
23.80
17.72
55
27.72
FCF yield (avg)%
9.71
9.23
8.43
8.19
8.10
5.26
8.19
6.53
4.49
4.62
2.12
5.26
8.15
63
20.42
FCF margin%
21.76
23.26
20.61
23.33
21.87
19.41
21.81
21.15
23.20
25.48
13.68
21.81
21.84
40
1.166
FCF / Net incomex
1.107
1.134
1.139
1.073
0.939
0.809
0.846
0.860
0.830
0.834
1.735
0.834
0.899
64
24.98
ROIC%
6.09
5.80
7.44
9.24
11.85
9.55
8.99
7.19
4.58
6.18
25.16
7.19
7.32
48
23.02
Return on equity%
4.44
5.14
7.29
8.11
10.08
7.98
7.15
6.45
6.30
6.99
17.77
6.99
7.07
89
17.27
Return on assets%
6.84
5.41
2.88
1.19
2.11
4.69
5.56
4.72
2.40
3.07
8.94
4.69
3.88
27
3,028
EPS₩
2,303
2,428
2,676
2,608
2,318
2,244
2,461
2,258
2,262
2,253
3,242
(0.57%)
(1.39%)
—
21.05
EPS growth%
13.14
15.31
17.43
15.04
12.12
11.18
13.90
12.97
12.46
10.85
4.01
12.46
13.05
76
2,555
Bookvalue per sh₩
2,585
2,404
2,203
2,449
2,679
2,931
2,626
2,918
2,653
2,648
2,215
(0.23%)
(0.91%)
—
1,216
FCF per share₩
3,165
3,263
3,108
3,095
3,226
3,404
3,599
3,797
4,019
4,345
2,490
6.14%
2.88%
—
797.08
Dividend per sh₩
4,733
4,612
5,125
4,709
4,824
5,000
5,367
4,870
5,077
5,663
2,479
3.26%
3.07%
—
2.09
Div yield (avg)%
3.27
1.43
2.77
2.23
1.04
0.40
1.24
0.40
1.32
0.40
10.44
0.40
1.28
93
12.41
Payout ratio%
33.21
32.92
31.50
31.85
30.07
30.94
31.86
34.38
37.31
34.98
15.22
34.38
32.39
66
104.7
Shares (diluted)M
155.5
188.6
215.7
234.6
280.4
297.6
313.2
333.6
332.8
376.4
105.3
6.06%
9.63%
35
11.30
Buyback yield%
6.12
4.22
4.31
7.19
6.05
3.09
2.76
1.98
2.00
1.87
27.01
2.00
3.66
73
1.456
D/E ratiox
0.546
0.586
0.641
0.687
0.625
0.596
0.572
0.576
0.623
0.616
1.322
0.596
0.606
16
68.17
Enterprise value₩B
864.9
831.5
945.4
956.1
987.5
1,052
1,197
1,332
1,528
1,625
737.2
10.47%
6.94%
87
278.0
LT debt₩B
359.2
404.5
394.6
407.3
409.7
444.9
535.3
582.7
680.7
695.5
380.4
11.17%
8.31%
93
Revenue
₩924.4B
4.99%
1.00×
Cost of revenue
₩647.1B
4.99%
1.00×
Operating expenses
₩177.2B
6.11%
1.11×
Cash and investments
16.30%
Spread over hurdle
26.77%