459.7
Revenue₩B
397.9
427.3
454.1
495.7
550.5
611.1
654.4
708.8
786.7
852.5
485.5
9.14%
8.85%
81
25.32
Revenue growth%
5.80
3.36
2.05
3.53
1.49
1.19
1.07
0.40
0.40
2.72
2.83
1.07
1.77
16
10.65
Gross margin%
0.40
0.40
1.95
0.54
2.13
1.55
3.87
2.56
2.29
0.40
27.46
2.29
1.75
36
9.40
Operating margin%
21.84
23.16
22.81
23.48
21.14
20.28
18.45
15.52
15.48
17.63
17.55
17.63
20.71
93
20.04
Net margin%
25.26
23.53
21.15
22.20
24.71
26.00
24.67
23.38
25.80
26.37
19.78
25.80
24.69
79
32.04
P/E ratio (avg)x
44.97
47.74
47.48
55.26
55.68
58.52
67.18
68.84
80.78
81.41
32.75
68.84
57.10
45
16.73
EV/EBITx
12.63
14.64
14.26
14.88
15.09
16.62
19.38
20.38
21.16
23.19
17.11
20.38
15.86
10
22.71
FCF yield (avg)%
29.82
28.37
29.66
29.33
31.13
31.49
33.69
35.08
34.58
34.36
11.74
34.36
31.31
38
29.75
FCF margin%
21.10
18.88
17.02
14.24
14.09
16.12
18.51
20.17
22.64
24.23
9.38
20.17
18.69
35
0.711
FCF / Net incomex
0.279
0.283
0.242
0.261
0.235
0.212
0.208
0.212
0.231
0.238
1.214
0.212
0.236
38
6.30
ROIC%
24.24
23.93
25.03
23.54
25.86
24.58
22.49
20.00
20.06
19.70
6.41
20.06
23.73
37
9.89
Return on equity%
3.08
2.82
1.02
0.40
0.40
2.04
4.61
5.28
6.82
5.30
12.32
5.28
2.95
56
18.94
Return on assets%
13.77
11.91
10.68
12.34
13.28
13.94
13.14
14.04
16.20
16.69
9.72
14.04
13.52
45
2,224
EPS₩
6,927
7,978
7,917
9,208
10,240
10,384
10,602
10,553
11,082
10,357
2,403
0.23%
4.45%
—
8.85
EPS growth%
0.40
1.41
0.54
0.40
0.52
2.54
0.40
0.40
0.42
0.42
11.47
0.42
0.42
10
3,481
Bookvalue per sh₩
1,839
1,728
1,529
1,671
1,847
2,031
2,046
2,134
2,087
1,992
5,139
1.52%
1.42%
—
3,901
FCF per share₩
5,476
5,595
5,648
6,756
6,621
7,615
8,658
10,041
9,678
11,274
6,077
11.23%
8.40%
—
1,267
Dividend per sh₩
3,913
3,675
3,655
4,127
3,808
3,968
3,741
4,094
3,666
3,834
2,676
0.13%
0.92%
—
8.09
Div yield (avg)%
5.87
8.80
7.71
6.14
4.45
2.12
5.03
5.43
7.87
10.51
12.69
5.43
6.00
26
22.60
Payout ratio%
20.77
21.91
24.01
21.62
24.21
26.84
24.81
26.85
25.62
22.72
27.54
25.62
24.11
72
89.77
Shares (diluted)M
83.25
76.89
68.53
62.95
68.10
74.59
68.04
62.02
64.71
68.99
88.38
0.26%
(1.88%)
14
23.13
Buyback yield%
14.83
13.37
11.45
14.21
15.75
14.56
14.05
16.60
16.14
13.50
20.01
14.56
14.38
43
1.526
D/E ratiox
0.707
0.800
0.853
0.885
0.864
0.973
1.108
1.048
0.995
0.924
0.265
0.995
0.904
77
70.05
Enterprise value₩B
546.4
584.8
522.9
498.5
492.3
442.4
485.2
467.3
443.4
413.7
735.1
(3.42%)
(3.75%)
33
90.53
LT debt₩B
139.2
131.5
116.2
99.27
102.6
95.26
82.97
79.84
74.21
77.50
846.3
(5.45%)
(5.63%)
89
Revenue
₩852.5B
8.85%
1.00×
Cost of revenue
₩456.9B
8.80%
1.00×
Operating expenses
₩182.1B
9.23%
1.03×
Goodwill & intangibles
17.25%
Spread over hurdle
11.70%