360.4
Revenue₩B
316.5
327.2
345.8
357.3
376.8
404.6
415.2
431.0
452.3
482.9
385.3
5.09%
5.00%
90
27.98
Revenue growth%
22.93
25.39
24.94
23.83
21.81
22.19
20.68
17.92
17.28
14.38
9.39
17.92
22.00
52
18.55
Gross margin%
13.71
11.45
10.28
11.06
10.65
13.37
14.84
13.98
15.85
16.53
4.33
14.84
13.54
15
26.42
Operating margin%
8.13
6.56
7.19
9.35
10.99
11.00
9.70
10.80
10.70
7.73
24.65
10.70
9.52
52
7.49
Net margin%
8.92
7.82
5.35
2.67
1.23
3.94
2.67
4.28
6.22
3.31
11.86
3.94
4.11
6
24.37
P/E ratio (avg)x
26.84
26.74
28.93
34.44
40.07
39.75
46.40
48.63
50.85
54.89
13.90
48.63
39.91
35
25.32
EV/EBITx
25.66
25.92
24.66
27.56
26.24
24.96
23.84
24.52
26.20
29.37
9.096
24.96
25.79
5
10.61
FCF yield (avg)%
25.40
26.35
24.70
22.67
20.26
17.39
19.47
21.84
20.11
20.17
7.38
20.11
21.05
77
11.35
FCF margin%
14.23
12.02
9.06
9.95
11.93
14.07
11.71
9.19
9.93
7.98
22.18
9.93
10.83
38
0.426
FCF / Net incomex
1.193
1.149
1.265
1.233
1.183
1.201
1.288
1.357
1.327
1.520
0.424
1.327
1.249
66
22.81
ROIC%
25.77
25.85
28.30
26.57
29.23
30.48
28.90
26.37
24.09
26.60
8.77
26.60
26.58
42
3.41
Return on equity%
33.33
34.24
32.16
35.05
34.73
36.37
35.88
36.44
35.21
37.43
12.37
36.37
35.13
25
7.97
Return on assets%
26.37
23.88
25.64
28.16
29.68
30.84
33.82
31.29
33.45
34.24
2.54
33.45
30.26
67
3,247
EPS₩
9,098
8,882
9,196
9,010
10,393
9,812
11,092
11,766
12,604
12,019
3,475
2.95%
2.56%
—
10.68
EPS growth%
22.18
21.44
23.65
26.64
28.35
30.07
31.82
33.11
33.70
31.56
2.00
31.82
29.21
43
4,097
Bookvalue per sh₩
8,421
8,796
9,609
10,166
10,570
10,167
10,275
9,357
8,914
8,462
2,950
(4.35%)
1.22%
—
6,667
FCF per share₩
1,482
1,538
1,576
1,410
1,241
1,188
1,056
1,134
1,197
1,052
2,965
(3.25%)
(4.68%)
—
5,421
Dividend per sh₩
4,390
4,274
4,951
4,865
4,734
4,558
5,120
4,740
5,211
5,866
7,385
4.38%
2.22%
—
12.56
Div yield (avg)%
16.89
19.44
17.27
15.75
13.96
12.43
12.93
13.28
13.71
15.59
14.76
13.28
14.78
47
6.65
Payout ratio%
20.28
22.49
21.20
18.54
17.92
18.72
15.89
17.13
19.58
21.55
20.88
18.72
19.15
69
42.32
Shares (diluted)M
37.74
37.34
39.23
39.25
37.21
39.36
35.34
34.66
36.26
35.66
40.46
(0.85%)
(0.15%)
37
13.93
Buyback yield%
27.97
25.86
27.25
30.14
27.38
29.63
30.43
29.25
30.86
33.33
26.19
30.43
29.44
63
0.434
D/E ratiox
1.407
1.433
1.595
1.728
1.940
2.099
2.029
2.076
2.283
2.426
0.413
2.099
1.984
68
332.4
Enterprise value₩B
301.1
339.5
362.1
367.4
387.4
405.9
404.8
410.2
465.8
525.4
298.0
6.29%
5.30%
51
340.8
LT debt₩B
91.89
91.04
82.19
71.06
68.09
70.80
62.97
67.50
56.87
58.48
242.9
(3.00%)
(5.35%)
75
Revenue
₩482.9B
5.00%
1.00×
Cost of revenue
₩319.9B
5.18%
1.02×
Operating expenses
₩54.69B
4.53%
0.96×
Goodwill & intangibles
16.14%
Spread over hurdle
29.38%