954.3
Revenue₩B
748.4
812.6
864.0
923.2
988.4
1,079
1,191
1,282
1,418
1,572
990.8
9.73%
8.60%
66
21.56
Revenue growth%
13.37
13.83
14.79
15.60
13.47
11.76
9.14
8.57
6.64
4.79
10.38
8.57
12.56
33
11.70
Gross margin%
21.09
22.39
21.24
22.10
24.08
23.63
20.81
19.01
19.64
18.50
27.50
19.64
21.16
90
23.63
Operating margin%
25.29
27.29
26.03
26.52
29.40
29.19
26.41
26.11
25.63
23.71
5.00
26.11
26.26
25
19.02
Net margin%
19.79
18.41
19.58
21.03
22.30
21.29
21.02
23.89
21.96
22.53
12.65
21.96
21.16
87
10.55
P/E ratio (avg)x
40.16
40.21
39.26
36.46
33.36
36.14
39.07
36.50
34.27
36.08
36.99
36.14
36.48
77
22.77
EV/EBITx
32.63
31.49
34.71
31.01
31.91
28.26
26.36
23.78
24.19
26.62
14.06
26.36
29.64
85
21.24
FCF yield (avg)%
30.60
29.71
30.03
27.18
24.32
23.28
23.04
25.77
25.75
28.11
24.47
25.75
26.48
38
4.74
FCF margin%
19.93
22.10
23.38
24.66
25.97
23.19
22.94
24.96
23.63
26.16
16.52
23.63
23.50
70
0.423
FCF / Net incomex
0.133
0.124
0.120
0.125
0.106
0.110
0.105
0.101
0.092
0.082
1.329
0.101
0.108
79
6.30
ROIC%
11.74
14.28
11.84
10.14
9.01
9.04
8.39
8.56
9.10
8.38
19.74
8.56
9.07
81
14.40
Return on equity%
4.22
7.13
8.29
5.63
4.06
1.53
1.99
4.72
3.93
2.38
29.85
2.38
4.14
39
18.55
Return on assets%
21.18
22.93
23.41
22.48
24.31
25.76
25.58
23.44
24.65
22.89
21.85
24.65
23.42
46
18,847
EPS₩
18,839
18,140
18,262
19,500
20,074
18,590
17,909
18,411
17,921
18,728
20,735
(1.38%)
1.09%
—
5.79
EPS growth%
21.41
19.40
18.58
16.61
17.28
17.24
16.19
13.54
16.16
14.88
27.14
16.16
16.92
50
4,308
Bookvalue per sh₩
11,641
11,399
11,416
12,257
13,149
14,452
13,904
15,577
16,976
17,991
11,646
6.47%
4.62%
—
19,186
FCF per share₩
8,827
8,585
9,931
10,423
11,793
12,102
12,547
14,171
15,806
16,834
10,804
7.38%
6.80%
—
10,607
Dividend per sh₩
16,784
19,870
21,783
21,451
23,361
24,862
28,776
32,861
33,997
38,871
19,150
10.72%
9.65%
—
8.96
Div yield (avg)%
20.07
20.03
18.80
19.72
17.27
14.53
16.24
17.76
18.70
18.33
23.64
17.76
18.51
24
3.60
Payout ratio%
7.12
9.46
8.35
10.64
9.68
12.33
14.53
14.37
14.21
12.26
22.72
14.21
11.45
36
57.83
Shares (diluted)M
47.67
45.26
49.38
48.32
49.70
44.85
46.09
42.52
45.19
43.08
58.04
(2.82%)
(1.13%)
88
20.14
Buyback yield%
2.85
5.81
4.55
2.12
4.20
1.92
0.40
2.70
0.51
0.40
22.36
0.51
2.41
18
0.468
D/E ratiox
1.295
1.215
1.043
0.976
0.976
0.932
0.815
0.776
0.801
0.846
1.083
0.815
0.954
14
1,071
Enterprise value₩B
549.3
559.5
533.7
573.5
598.6
597.7
537.7
473.1
476.8
470.3
449.7
(4.71%)
(2.35%)
32
197.5
LT debt₩B
88.85
81.31
77.90
73.45
74.85
71.87
75.99
76.15
85.31
80.65
841.5
1.50%
(0.18%)
78
Revenue
₩1.572T
8.60%
1.00×
Cost of revenue
₩1.101T
8.60%
1.00×
Operating expenses
₩348.0B
8.78%
1.02×
Goodwill & intangibles
15.36%
Spread over hurdle
(5.64%)