67.21
Revenue₩B
111.2
116.4
123.6
133.2
139.1
149.5
157.3
170.9
181.0
194.2
74.85
6.91%
6.55%
42
29.77
Revenue growth%
14.21
14.96
16.54
16.16
15.64
16.07
18.09
16.56
16.90
16.26
3.73
16.56
16.21
70
11.04
Gross margin%
22.74
22.65
21.61
20.84
22.74
23.57
25.32
26.44
25.26
25.78
15.17
25.32
23.16
9
21.18
Operating margin%
18.17
18.73
17.72
17.40
14.51
15.70
13.22
12.16
14.88
13.74
22.74
13.74
15.29
45
10.16
Net margin%
20.13
22.49
24.21
25.43
24.93
26.81
27.68
30.33
29.06
26.16
2.55
27.68
25.80
91
10.14
P/E ratio (avg)x
41.71
41.64
40.05
42.70
45.30
46.22
46.26
49.46
48.55
53.09
17.24
48.55
45.76
56
9.065
EV/EBITx
35.14
35.47
38.77
39.65
37.35
41.11
47.49
54.66
62.01
62.79
12.80
54.66
40.38
86
12.42
FCF yield (avg)%
35.83
36.07
37.13
36.17
35.11
37.18
36.34
37.70
40.13
41.81
24.89
37.70
36.74
29
9.49
FCF margin%
0.40
0.40
2.48
4.62
4.33
4.77
3.08
5.56
7.62
10.40
7.07
5.56
4.48
41
1.677
FCF / Net incomex
1.472
1.418
1.479
1.404
1.489
1.546
1.378
1.461
1.576
1.488
1.197
1.488
1.475
18
21.17
ROIC%
5.25
4.68
4.14
3.91
5.71
7.62
6.60
4.71
6.74
5.90
19.11
6.60
5.48
87
21.52
Return on equity%
30.13
31.32
33.10
33.91
34.28
34.41
35.21
33.46
32.20
32.29
18.12
33.46
33.28
33
17.61
Return on assets%
13.60
11.29
10.02
12.96
11.80
9.35
11.63
12.51
14.26
11.47
28.00
11.63
11.72
19
1,939
EPS₩
1,933
2,017
2,020
2,162
2,044
2,301
2,475
2,306
2,352
2,446
2,133
3.66%
1.94%
—
26.25
EPS growth%
11.69
13.80
12.21
14.69
15.85
14.93
16.02
17.44
15.38
17.48
19.27
16.02
15.16
56
660.28
Bookvalue per sh₩
1,683
1,977
2,053
2,160
2,552
2,834
2,995
2,920
3,383
3,612
2,127
7.19%
9.26%
—
1,532
FCF per share₩
1,775
1,933
1,917
1,973
2,277
2,201
2,570
2,567
2,829
2,655
2,180
3.11%
3.89%
—
695.40
Dividend per sh₩
1,639
1,714
1,637
1,631
1,675
1,732
1,860
1,964
1,941
1,760
2,025
0.99%
(0.12%)
—
21.18
Div yield (avg)%
22.76
20.15
18.79
21.19
21.27
21.95
22.59
21.67
21.34
19.46
21.35
21.67
21.30
22
16.01
Payout ratio%
15.58
16.34
17.82
17.87
16.46
18.91
18.86
19.27
19.25
22.04
8.77
19.25
18.37
61
39.39
Shares (diluted)M
56.85
64.20
69.64
68.19
70.08
74.61
73.55
85.68
96.23
94.77
40.15
6.22%
5.24%
32
3.87
Buyback yield%
0.40
2.69
0.49
0.40
2.89
4.78
2.61
4.72
3.89
5.13
26.11
4.72
2.79
50
1.254
D/E ratiox
1.954
2.164
2.057
2.310
2.476
2.602
2.397
2.382
2.264
2.074
1.373
2.382
2.287
12
130.3
Enterprise value₩B
30.40
31.36
30.62
33.84
35.46
35.17
36.09
34.75
37.48
33.78
212.5
(0.96%)
0.83%
90
111.0
LT debt₩B
363.3
405.0
448.1
476.7
516.8
518.3
549.4
639.6
620.6
716.4
104.5
6.75%
8.86%
23
Revenue
₩194.2B
6.55%
1.00×
Cost of revenue
₩136.0B
6.65%
1.01×
Operating expenses
₩42.51B
6.74%
1.02×
Spread over hurdle
(6.81%)