140.2
Revenue₩B
130.7
136.2
139.9
147.6
151.0
157.0
161.9
166.1
170.8
175.0
145.2
2.99%
3.67%
13
11.11
Revenue growth%
27.92
30.59
30.80
28.48
29.07
29.05
27.56
26.42
24.25
22.52
7.72
26.42
28.20
76
9.01
Gross margin%
15.51
17.90
15.37
18.34
18.84
17.49
19.89
21.71
18.93
16.03
2.70
18.93
18.12
51
13.14
Operating margin%
2.76
1.17
0.40
1.22
2.51
0.47
2.40
0.66
2.93
0.78
21.10
0.78
1.20
23
9.85
Net margin%
17.05
14.34
15.47
13.96
16.08
13.48
15.46
16.15
14.30
16.69
4.87
15.46
15.46
64
9.900
P/E ratio (avg)x
19.68
20.74
20.88
21.18
18.26
17.33
16.45
16.41
15.36
13.26
25.23
16.41
17.79
14
17.73
EV/EBITx
15.42
16.27
17.46
18.04
21.52
22.98
27.39
32.79
33.08
36.81
24.24
32.79
22.25
15
24.63
FCF yield (avg)%
27.25
27.67
25.28
23.07
22.71
22.73
24.20
24.23
26.63
23.92
26.83
24.20
24.22
26
24.47
FCF margin%
21.48
23.96
21.91
23.58
22.24
19.42
22.38
24.65
25.85
23.04
19.84
23.04
22.71
15
1.528
FCF / Net incomex
0.892
0.885
0.892
0.825
0.756
0.827
0.728
0.773
0.769
0.699
0.966
0.769
0.799
43
2.30
ROIC%
9.76
12.19
10.78
10.11
8.49
7.06
9.14
9.54
7.56
9.62
2.76
9.14
9.58
55
9.72
Return on equity%
15.49
13.86
11.82
13.24
11.64
10.75
8.61
9.88
7.46
9.14
7.73
9.14
11.20
71
21.89
Return on assets%
26.81
27.80
29.88
30.46
29.21
27.53
27.10
24.61
27.52
27.85
17.62
27.52
27.66
26
2,301
EPS₩
2,084
2,074
2,197
2,477
2,762
2,735
2,551
2,872
3,169
3,185
2,421
2.89%
3.98%
—
23.72
EPS growth%
13.99
12.03
10.32
10.11
12.67
12.99
15.99
18.18
16.84
18.85
13.99
16.84
13.49
68
1,186
Bookvalue per sh₩
2,630
2,705
3,028
2,732
3,018
2,688
2,774
3,020
3,268
3,226
2,351
1.34%
2.61%
—
419.37
FCF per share₩
1,131
1,186
1,197
1,216
1,315
1,519
1,500
1,484
1,731
1,996
3,003
8.70%
5.70%
—
1,906
Dividend per sh₩
2,814
3,110
2,937
3,229
3,027
3,135
3,470
3,409
3,057
2,706
2,099
(2.22%)
0.47%
—
5.43
Div yield (avg)%
17.49
19.91
20.81
20.70
22.23
20.45
17.67
14.77
17.62
17.29
16.34
17.62
18.79
54
26.27
Payout ratio%
10.16
10.16
11.27
12.77
12.03
14.16
12.38
11.18
14.04
11.74
26.57
12.38
11.88
87
31.92
Shares (diluted)M
52.55
53.51
60.49
69.02
69.64
74.02
85.99
102.5
115.8
136.8
30.28
14.46%
11.54%
61
16.45
Buyback yield%
1.18
0.45
2.96
3.84
6.81
9.78
12.39
10.37
11.48
10.22
24.02
10.37
8.29
35
0.281
D/E ratiox
1.132
1.137
1.104
1.119
1.047
1.097
1.039
0.988
1.128
1.283
0.101
1.097
1.111
80
92.75
Enterprise value₩B
153.0
162.6
176.3
168.6
176.2
192.1
187.4
209.4
208.7
225.8
128.3
5.08%
4.69%
65
20.54
LT debt₩B
14.44
16.80
15.68
17.47
19.75
18.95
20.30
19.29
20.28
19.17
127.6
(0.60%)
3.84%
59
Revenue
₩175.0B
3.67%
1.00×
Cost of revenue
₩122.5B
3.67%
1.00×
Operating expenses
₩39.24B
4.04%
1.04×
Cash and investments
18.29%
Goodwill & intangibles
16.93%
Spread over hurdle
(1.60%)