108.8
Revenue₩B
112.4
116.6
121.0
120.6
124.7
128.6
128.7
131.8
131.5
135.1
112.3
1.62%
1.85%
78
18.54
Revenue growth%
7.91
6.00
7.79
8.27
8.19
9.37
11.34
14.29
12.06
10.09
17.45
11.34
8.82
60
14.90
Gross margin%
19.58
20.59
18.01
16.96
16.21
15.20
14.56
11.80
10.66
12.02
9.37
12.02
15.70
51
16.72
Operating margin%
26.17
27.06
25.30
27.80
25.59
27.86
25.47
27.22
29.60
28.53
2.56
27.86
27.14
50
12.94
Net margin%
11.94
12.10
12.73
12.08
11.96
9.59
7.23
8.78
5.98
7.14
28.04
7.23
10.76
28
28.95
P/E ratio (avg)x
43.69
50.59
49.38
50.89
55.02
61.69
66.14
64.30
71.50
75.38
21.07
66.14
58.36
28
35.58
EV/EBITx
40.12
43.82
42.65
42.14
42.11
39.45
38.09
42.03
42.81
48.08
17.94
42.03
42.13
59
22.48
FCF yield (avg)%
8.28
10.30
12.84
12.77
11.40
11.99
9.06
9.72
10.66
10.76
18.92
10.66
10.71
32
12.75
FCF margin%
13.16
13.14
15.01
12.13
14.60
11.91
10.21
12.61
11.19
11.10
25.72
11.19
12.37
40
0.658
FCF / Net incomex
0.831
0.962
0.997
1.028
1.131
1.329
1.336
1.425
1.630
1.803
1.693
1.425
1.230
22
2.16
ROIC%
3.10
4.03
4.56
5.48
8.04
7.88
5.10
6.65
5.72
7.52
14.60
6.65
5.60
73
4.58
Return on equity%
11.56
12.56
11.37
14.01
11.88
12.33
14.31
14.60
16.46
15.98
23.55
14.60
13.29
90
24.88
Return on assets%
26.10
26.02
26.21
25.58
23.43
23.85
21.12
19.68
17.96
19.82
19.76
19.82
23.64
75
1,967
EPS₩
2,501
2,992
3,164
3,631
3,679
4,275
4,281
4,986
5,365
6,188
2,011
10.96%
11.16%
—
7.52
EPS growth%
23.72
23.69
21.03
19.84
19.88
20.56
18.80
18.80
19.13
21.91
7.22
19.13
20.22
41
1,455
Bookvalue per sh₩
521.85
531.40
560.73
563.25
536.20
537.39
613.90
574.95
564.98
584.92
303.47
1.75%
2.53%
—
609.95
FCF per share₩
350.57
375.30
379.01
401.79
462.02
531.57
552.76
531.55
582.48
639.40
1,011
6.71%
5.78%
—
1,834
Dividend per sh₩
2,778
3,057
2,968
3,294
3,260
3,897
3,960
4,531
4,841
5,022
1,253
9.02%
6.20%
—
26.20
Div yield (avg)%
14.01
14.16
11.94
9.07
8.61
11.33
12.51
12.46
11.00
10.56
29.55
11.33
11.63
34
29.96
Payout ratio%
10.24
9.10
9.35
9.15
11.98
10.88
11.74
11.71
14.63
12.80
3.55
11.74
11.29
76
37.28
Shares (diluted)M
43.96
48.63
54.36
57.61
63.46
61.21
57.09
51.93
47.88
53.22
35.91
(3.46%)
1.28%
49
28.95
Buyback yield%
10.13
10.73
12.98
12.60
14.65
13.36
15.98
18.36
20.30
18.96
17.32
18.36
14.01
64
1.323
D/E ratiox
0.939
0.888
0.936
0.933
0.963
0.905
0.970
0.946
0.964
0.952
0.828
0.952
0.942
53
108.1
Enterprise value₩B
86.45
86.35
84.53
92.00
99.90
116.8
111.8
111.0
112.7
113.4
88.96
2.57%
3.74%
94
120.1
LT debt₩B
110.6
96.94
82.80
82.38
75.88
81.81
84.08
83.00
84.33
72.46
124.6
(0.92%)
(5.53%)
42
Revenue
₩135.1B
1.85%
1.00×
Cost of revenue
₩60.02B
2.10%
1.02×
Operating expenses
₩29.78B
1.34%
0.95×
Goodwill & intangibles
17.65%
Spread over hurdle
21.04%