194.3
Revenue₩B
206.2
219.5
235.6
252.5
272.4
283.5
297.3
317.2
333.7
360.0
214.0
5.74%
6.31%
89
2.57
Revenue growth%
14.82
12.00
13.64
14.70
12.47
14.31
14.94
17.76
15.50
13.12
16.66
14.94
14.51
14
28.01
Gross margin%
16.40
19.25
21.15
23.82
21.36
23.21
24.06
23.14
25.38
27.74
14.05
24.06
23.18
30
8.30
Operating margin%
0.40
0.40
1.21
1.81
0.40
0.40
0.40
0.40
1.69
1.19
27.10
0.40
0.40
55
20.17
Net margin%
9.31
11.29
8.87
10.61
11.38
11.46
12.71
14.74
14.00
14.33
20.05
14.00
11.42
25
9.140
P/E ratio (avg)x
14.04
15.90
17.78
19.94
19.14
18.27
18.78
17.89
16.40
15.53
15.58
17.89
17.83
95
20.84
EV/EBITx
22.38
25.75
27.10
26.54
29.40
32.56
36.31
42.47
46.22
51.21
7.527
42.47
30.98
45
24.34
FCF yield (avg)%
19.43
18.37
19.54
17.84
17.43
16.07
14.57
12.53
11.82
9.18
16.44
12.53
16.75
30
8.98
FCF margin%
0.40
0.40
1.24
1.74
2.72
5.53
7.31
7.35
9.09
11.86
12.69
7.35
4.12
75
1.196
FCF / Net incomex
1.176
1.288
1.533
1.819
1.918
2.262
2.659
2.941
3.075
2.936
1.174
2.936
2.090
71
9.16
ROIC%
1.07
2.23
0.40
0.40
2.84
0.90
0.40
0.40
0.40
1.61
6.52
0.40
0.65
51
3.96
Return on equity%
24.18
23.94
23.50
24.36
23.26
22.99
24.20
24.08
26.83
26.11
4.35
24.20
24.13
53
23.41
Return on assets%
14.21
14.89
15.06
14.62
16.21
15.98
15.35
13.08
13.03
14.02
28.32
14.02
14.76
88
3,186
EPS₩
3,528
3,990
4,722
4,615
5,344
6,353
6,775
7,513
8,558
9,875
3,421
13.06%
11.94%
—
16.98
EPS growth%
26.12
28.65
30.04
28.03
28.47
27.60
28.68
30.30
30.75
30.31
18.55
30.30
28.67
95
877.59
Bookvalue per sh₩
2,376
2,636
3,064
2,966
3,196
3,556
4,196
4,600
4,515
5,032
3,062
9.50%
8.51%
—
1,884
FCF per share₩
3,380
3,534
3,606
3,782
3,291
3,003
2,883
3,051
3,118
2,908
2,698
(2.45%)
(1.14%)
—
707.06
Dividend per sh₩
2,424
2,376
2,594
2,916
3,085
3,320
3,333
3,584
3,520
4,082
1,204
5.76%
6.35%
—
15.77
Div yield (avg)%
13.43
14.47
14.74
15.68
15.33
15.81
15.45
15.86
17.34
16.46
16.74
15.86
15.57
70
25.83
Payout ratio%
28.92
28.88
30.22
31.13
28.98
29.87
28.33
30.79
33.36
31.51
4.21
30.79
30.05
49
47.07
Shares (diluted)M
63.90
61.19
58.45
58.35
60.18
59.98
57.66
54.72
59.56
55.42
47.62
(1.63%)
(1.22%)
33
13.54
Buyback yield%
25.33
26.57
25.66
24.70
25.93
25.61
24.84
26.69
27.87
24.89
21.85
25.61
25.63
40
1.516
D/E ratiox
0.780
0.836
0.826
0.907
0.927
1.028
1.135
1.152
1.253
1.160
0.794
1.152
0.977
65
62.16
Enterprise value₩B
312.5
315.2
336.7
351.1
363.1
422.4
467.5
489.0
572.4
540.0
137.7
8.26%
5.20%
76
201.9
LT debt₩B
249.0
218.3
226.6
229.2
245.1
226.3
234.9
209.6
205.1
198.1
227.7
(4.16%)
(1.60%)
85
Revenue
₩360.0B
6.31%
1.00×
Cost of revenue
₩252.0B
6.31%
1.00×
Operating expenses
₩78.05B
6.24%
0.99×
Spread over hurdle
(4.87%)