290.0
Revenue₩B
198.1
202.2
208.7
211.8
221.1
228.5
236.4
248.5
257.1
264.5
317.5
3.64%
3.10%
60
26.57
Revenue growth%
8.19
10.82
10.51
11.89
14.40
12.35
12.25
15.16
17.97
18.09
11.11
15.16
12.30
86
19.99
Gross margin%
4.00
1.89
0.40
0.52
3.34
3.50
6.23
6.26
5.04
6.30
14.73
6.23
3.75
16
18.42
Operating margin%
14.67
15.51
17.86
17.72
16.95
15.88
16.16
16.85
15.03
17.05
15.87
16.16
16.51
78
4.82
Net margin%
10.71
12.43
11.85
14.48
16.92
16.56
13.58
11.70
14.51
14.37
8.21
14.37
13.98
70
14.43
P/E ratio (avg)x
30.62
31.13
36.45
39.39
46.45
50.33
50.19
57.18
64.18
63.29
36.73
57.18
48.32
43
23.63
EV/EBITx
31.82
31.75
33.26
35.33
37.24
34.26
35.80
38.23
36.59
39.30
27.70
36.59
35.57
86
11.92
FCF yield (avg)%
18.92
16.79
15.05
13.58
10.63
12.04
10.86
12.28
11.08
11.55
4.50
11.55
12.16
41
7.06
FCF margin%
20.53
20.25
21.16
22.57
21.01
20.27
18.82
17.91
19.99
17.21
9.16
18.82
20.26
6
0.152
FCF / Net incomex
1.668
1.850
1.743
1.744
1.634
1.798
2.024
2.258
2.542
2.738
1.134
2.258
1.824
38
9.32
ROIC%
31.78
32.90
34.21
33.29
30.32
33.21
35.35
37.66
36.66
37.37
14.71
36.66
33.75
8
25.47
Return on equity%
28.16
25.81
26.14
26.21
24.48
24.48
24.30
26.20
27.37
29.52
13.24
26.20
26.17
83
17.01
Return on assets%
27.94
25.44
25.21
22.83
22.45
20.08
22.61
25.04
24.87
25.68
28.04
24.87
24.96
72
1,921
EPS₩
1,716
1,631
1,567
1,654
1,672
1,771
1,633
1,608
1,739
1,788
2,138
1.35%
(0.17%)
—
29.45
EPS growth%
28.61
28.93
26.56
25.11
23.03
25.50
25.01
26.01
23.51
22.65
28.96
25.01
25.31
86
1,214
Bookvalue per sh₩
353.39
349.38
375.50
349.41
374.11
347.23
349.56
354.31
369.85
405.74
1,889
1.64%
1.81%
—
1,481
FCF per share₩
1,953
1,925
1,942
1,950
2,042
2,025
2,282
2,462
2,285
2,149
1,242
1.02%
1.43%
—
996.73
Dividend per sh₩
1,683
1,878
1,692
1,771
1,641
1,644
1,611
1,592
1,455
1,584
609.60
(0.70%)
(0.81%)
—
9.05
Div yield (avg)%
30.00
27.68
24.82
26.52
29.00
27.12
27.50
24.62
26.89
25.72
25.78
26.89
27.01
18
4.65
Payout ratio%
31.66
31.52
33.79
35.62
34.58
31.78
28.98
28.19
27.67
24.99
22.36
28.19
31.59
24
82.24
Shares (diluted)M
168.8
200.8
217.5
216.6
259.7
289.4
287.4
305.5
298.6
326.9
81.12
4.71%
8.02%
84
6.86
Buyback yield%
24.24
23.09
26.08
25.72
23.89
24.14
25.25
25.43
26.35
26.82
18.02
25.43
25.34
31
0.144
D/E ratiox
0.123
0.134
0.138
0.129
0.130
0.127
0.141
0.145
0.158
0.150
1.264
0.145
0.136
88
51.31
Enterprise value₩B
518.7
626.6
663.5
760.1
757.9
886.4
1,080
1,299
1,436
1,434
94.06
13.60%
12.56%
25
22.85
LT debt₩B
239.7
249.4
293.8
300.4
307.7
358.2
373.5
414.3
452.4
445.7
45.10
7.69%
6.56%
71
Revenue
₩264.5B
3.10%
1.00×
Cost of revenue
₩117.0B
3.20%
1.01×
Operating expenses
₩56.21B
2.93%
0.98×
Goodwill & intangibles
17.20%
Cash and investments
16.03%
Spread over hurdle
(1.35%)