211.9
Revenue₩B
109.1
116.3
124.0
134.3
144.1
149.7
160.6
169.2
183.6
192.6
231.6
5.97%
6.51%
16
13.53
Revenue growth%
10.55
7.96
7.96
9.51
10.09
8.53
6.70
6.12
4.16
3.08
19.37
6.12
7.96
12
19.27
Gross margin%
34.10
32.93
31.36
32.15
29.29
31.08
29.61
32.35
35.34
35.28
18.63
32.35
32.25
9
8.79
Operating margin%
9.69
10.96
11.14
12.60
14.42
15.10
16.55
15.13
17.39
20.18
20.37
16.55
14.76
88
21.59
Net margin%
16.03
14.86
15.36
14.29
17.16
14.56
11.99
11.31
9.63
10.15
10.50
11.31
14.43
7
20.13
P/E ratio (avg)x
43.99
47.41
43.68
45.19
47.31
49.85
43.21
46.01
41.51
39.24
17.58
43.21
44.59
19
35.43
EV/EBITx
27.04
25.05
22.69
20.84
19.26
17.31
18.49
19.05
18.08
19.83
12.44
18.49
19.54
50
23.17
FCF yield (avg)%
17.14
17.39
16.77
15.31
13.75
12.01
12.51
15.10
16.23
16.19
28.14
15.10
15.75
42
6.19
FCF margin%
5.40
3.35
3.55
2.16
3.94
6.92
5.53
7.12
8.85
11.68
26.31
7.12
5.46
29
1.554
FCF / Net incomex
2.266
2.617
2.957
3.449
3.295
3.701
3.776
4.221
4.155
4.625
0.574
4.155
3.575
45
17.07
ROIC%
14.04
13.49
15.34
17.67
17.96
18.03
17.40
15.18
12.55
13.94
27.66
15.18
15.26
62
16.33
Return on equity%
5.83
5.66
7.39
6.51
4.09
6.60
4.79
4.66
6.53
3.62
28.67
4.79
5.75
56
8.68
Return on assets%
15.12
17.57
15.03
14.78
12.61
15.50
14.85
16.77
17.59
18.37
4.40
16.77
15.31
68
1,885
EPS₩
343.83
357.39
333.08
298.56
284.53
277.48
294.90
250.90
264.86
249.19
1,963
(2.62%)
(3.31%)
—
28.37
EPS growth%
19.78
22.38
20.71
18.12
20.46
19.39
17.55
15.45
16.40
17.00
17.78
17.00
18.75
87
1,145
Bookvalue per sh₩
464.81
458.05
456.34
501.00
566.97
635.46
639.67
616.71
678.13
793.12
1,558
6.94%
5.52%
—
1,693
FCF per share₩
992.13
1,019
1,113
1,073
1,067
1,101
1,014
1,153
1,214
1,266
527.90
3.48%
1.56%
—
2,068
Dividend per sh₩
1,863
2,167
2,226
2,281
2,406
2,539
2,747
3,139
3,319
3,159
1,792
5.60%
6.21%
—
22.45
Div yield (avg)%
24.33
22.85
20.11
19.83
22.50
19.84
18.03
17.81
17.65
15.11
2.59
17.81
19.83
22
9.89
Payout ratio%
30.81
28.96
27.70
30.65
33.47
32.01
32.34
31.42
33.48
31.90
11.75
32.01
31.66
25
37.60
Shares (diluted)M
35.50
37.17
33.06
31.11
30.64
31.86
34.45
32.11
31.14
31.80
39.50
0.75%
(2.09%)
21
17.58
Buyback yield%
16.80
14.68
13.10
13.11
14.18
14.04
14.51
13.79
15.10
17.49
14.38
14.51
14.34
59
0.653
D/E ratiox
1.572
1.572
1.529
1.640
1.813
2.152
2.214
2.308
2.196
2.244
1.150
2.214
1.983
15
114.6
Enterprise value₩B
28.69
30.76
29.69
33.12
32.72
32.40
32.22
33.17
32.63
33.50
177.0
0.47%
1.59%
84
71.51
LT debt₩B
157.5
157.8
168.5
160.7
180.6
186.2
178.0
199.1
217.1
198.7
125.8
1.93%
1.20%
44
Revenue
₩192.6B
6.51%
1.00×
Cost of revenue
₩118.7B
6.74%
1.02×
Operating expenses
₩23.24B
6.86%
1.03×
Goodwill & intangibles
12.71%
Return on capital
121.97%
Spread over hurdle
114.71%