111.1
Revenue₩B
123.4
129.5
134.4
137.3
139.5
146.7
153.6
158.2
161.6
167.8
115.9
3.77%
3.32%
56
16.97
Revenue growth%
9.68
9.05
8.63
9.90
11.22
12.92
12.87
14.57
13.55
14.97
8.40
13.55
12.05
28
19.64
Gross margin%
17.98
15.77
16.21
17.32
16.74
14.88
12.43
10.10
7.59
5.15
8.17
10.10
15.32
79
25.20
Operating margin%
29.84
32.13
30.10
31.05
31.28
31.17
30.31
29.29
30.92
30.86
20.53
30.86
30.89
87
19.41
Net margin%
3.92
1.46
2.24
1.77
3.40
5.49
2.95
0.40
0.40
0.40
28.14
0.40
2.01
47
27.95
P/E ratio (avg)x
39.03
35.77
35.92
32.57
31.03
34.05
31.67
34.67
38.71
36.26
28.00
34.67
35.22
32
15.70
EV/EBITx
43.19
48.97
58.40
60.24
61.51
71.24
77.18
77.17
93.34
98.35
11.61
77.18
66.37
89
17.03
FCF yield (avg)%
6.84
4.67
2.01
4.59
2.96
1.21
0.40
0.40
0.40
0.40
8.80
0.40
1.61
38
12.22
FCF margin%
11.04
10.42
11.50
11.41
14.10
15.05
12.75
13.79
10.88
10.03
18.55
12.75
11.45
5
1.307
FCF / Net incomex
1.684
1.733
2.089
2.280
2.357
2.742
2.710
2.715
2.958
3.336
0.111
2.742
2.533
41
26.57
ROIC%
2.30
0.40
2.91
4.21
3.91
0.97
0.40
0.40
2.81
2.51
24.13
0.97
2.41
57
28.84
Return on equity%
16.24
16.16
17.30
15.93
15.40
15.46
17.29
20.09
20.81
23.24
25.86
20.09
16.77
43
7.42
Return on assets%
1.54
3.47
3.15
0.40
0.40
2.59
3.65
5.98
4.72
1.98
29.24
3.65
2.87
8
9,379
EPS₩
3,388
3,128
3,221
2,902
3,058
2,740
2,992
2,835
2,759
2,950
9,788
(0.71%)
(1.46%)
—
26.61
EPS growth%
15.50
13.52
15.26
15.59
16.65
17.30
19.05
20.84
19.30
21.16
12.59
19.30
16.98
14
4,488
Bookvalue per sh₩
8,125
7,905
8,362
9,218
10,203
11,339
11,401
11,524
11,026
11,962
5,952
3.23%
4.88%
—
4,658
FCF per share₩
3,511
3,119
3,091
3,091
2,989
2,938
2,680
2,912
2,976
3,033
9,060
0.29%
(1.48%)
—
9,060
Dividend per sh₩
5,454
5,586
4,798
4,775
4,668
4,320
3,846
4,038
4,356
3,993
5,761
(3.08%)
(2.46%)
—
24.53
Div yield (avg)%
19.94
21.82
24.27
26.10
26.82
28.72
28.14
27.51
25.00
26.20
6.90
27.51
26.15
16
18.04
Payout ratio%
22.37
24.80
26.67
29.61
26.84
28.99
30.38
31.36
30.00
30.29
21.99
30.29
29.30
80
4.672
Shares (diluted)M
4.281
4.432
4.274
4.082
4.426
4.106
3.936
3.452
3.085
3.404
4.521
(5.11%)
(3.48%)
12
23.89
Buyback yield%
7.81
7.91
6.61
5.93
6.99
9.38
11.35
12.86
14.54
13.94
7.71
12.86
8.64
60
1.578
D/E ratiox
1.212
1.449
1.667
1.876
1.894
2.237
2.709
2.968
3.008
3.281
0.941
2.968
2.065
19
167.1
Enterprise value₩B
133.3
137.1
145.9
154.0
161.9
173.0
160.5
176.8
180.0
197.6
10.64
4.06%
4.84%
81
151.1
LT debt₩B
40.67
41.00
44.43
47.31
54.37
59.53
64.23
67.75
67.18
63.53
32.32
3.16%
5.57%
86
Revenue
₩167.8B
3.32%
1.00×
Cost of revenue
₩108.4B
3.48%
1.02×
Operating expenses
₩33.73B
2.86%
0.96×
Cash and investments
15.10%
Spread over hurdle
16.72%