128.9
Revenue₩B
155.7
160.8
163.1
162.8
170.1
176.5
184.2
188.5
189.8
196.3
131.9
2.90%
2.57%
6
5.82
Revenue growth%
12.74
12.87
9.89
11.65
13.14
11.37
9.04
10.63
10.92
11.13
10.21
10.92
11.25
78
8.26
Gross margin%
11.57
8.87
6.04
8.54
7.71
9.33
8.84
6.69
5.80
4.45
29.71
6.69
8.13
51
12.50
Operating margin%
12.13
13.76
16.66
17.74
15.20
16.03
16.01
17.33
17.04
14.83
28.42
16.03
16.02
40
4.11
Net margin%
5.67
3.17
1.20
0.40
3.01
3.90
5.57
4.62
7.34
6.02
16.69
5.57
4.26
9
36.80
P/E ratio (avg)x
26.29
23.46
20.38
22.07
19.05
19.44
21.31
19.22
17.46
15.47
36.10
19.22
19.91
79
9.784
EV/EBITx
41.88
41.26
43.57
40.48
40.10
37.67
42.82
42.65
44.74
43.95
12.32
42.82
42.27
44
27.59
FCF yield (avg)%
22.83
20.58
19.83
22.19
23.78
23.49
23.04
24.83
22.91
24.19
25.90
23.49
22.97
52
14.23
FCF margin%
11.14
9.34
9.30
7.11
7.88
10.56
7.57
7.09
5.58
5.83
20.65
7.09
7.73
6
1.008
FCF / Net incomex
1.182
1.306
1.513
1.495
1.618
1.764
1.688
1.937
2.142
2.481
0.984
1.937
1.653
5
6.36
ROIC%
27.00
25.19
24.71
27.28
27.89
28.00
28.39
26.27
27.92
28.47
26.39
28.00
27.58
91
8.43
Return on equity%
26.88
24.39
24.11
26.40
24.96
25.97
24.30
26.05
24.98
24.98
29.53
24.98
24.98
59
4.11
Return on assets%
21.97
19.76
20.05
19.25
21.80
21.40
24.40
23.45
20.76
18.74
20.80
21.40
21.08
25
1,892
EPS₩
1,683
1,811
1,993
2,141
2,254
2,696
3,228
3,457
3,827
3,926
2,032
11.74%
9.59%
—
22.56
EPS growth%
16.73
19.61
20.22
19.37
21.54
19.24
21.53
23.50
21.63
20.72
25.40
21.53
20.47
40
1,139
Bookvalue per sh₩
2,183
2,009
2,255
2,453
2,222
2,283
2,200
2,054
2,131
2,085
4,605
(1.26%)
(0.37%)
—
784.34
FCF per share₩
1,462
1,538
1,793
2,006
2,372
2,559
2,636
2,682
2,762
2,661
3,388
2.32%
5.69%
—
3,896
Dividend per sh₩
1,644
1,713
1,750
1,879
2,111
2,090
2,296
2,383
2,549
2,587
2,411
4.15%
4.23%
—
15.81
Div yield (avg)%
5.14
2.19
0.40
0.40
1.12
0.40
0.40
0.40
0.40
0.40
9.35
0.40
0.40
48
22.28
Payout ratio%
17.53
19.62
20.72
19.75
18.42
18.90
16.61
14.07
12.70
11.53
3.64
14.07
17.97
58
23.63
Shares (diluted)M
25.73
24.29
26.53
25.48
26.81
27.47
29.43
27.82
26.05
25.03
23.39
(1.37%)
(1.00%)
70
8.44
Buyback yield%
28.67
28.21
29.50
27.03
26.32
24.50
26.26
26.18
25.26
28.17
22.65
26.18
26.67
90
1.262
D/E ratiox
1.072
1.123
1.157
1.294
1.398
1.423
1.402
1.334
1.475
1.372
1.049
1.402
1.353
29
61.83
Enterprise value₩B
117.6
132.0
149.4
171.1
185.7
203.6
217.5
225.6
238.7
270.7
98.24
7.82%
8.28%
19
144.6
LT debt₩B
30.22
34.67
33.03
33.61
34.70
34.84
37.25
42.54
43.00
42.59
16.73
4.18%
2.94%
62
Revenue
₩196.3B
2.57%
1.00×
Cost of revenue
₩87.76B
2.34%
0.98×
Operating expenses
₩42.05B
2.38%
0.98×
Goodwill & intangibles
16.17%
Spread over hurdle
16.76%