118.7
Revenue₩B
192.1
201.4
213.3
221.7
231.8
241.0
256.5
268.0
276.6
292.9
124.8
4.79%
4.57%
44
25.07
Revenue growth%
24.45
22.74
25.27
24.76
21.79
19.79
19.35
18.48
20.44
20.02
27.05
19.79
21.11
11
18.33
Gross margin%
11.80
10.10
11.36
14.05
16.88
17.65
16.37
13.48
11.74
10.14
28.87
13.48
12.64
95
13.45
Operating margin%
17.14
16.29
16.01
16.30
13.78
12.07
14.99
13.80
15.96
17.06
23.74
14.99
15.98
52
29.66
Net margin%
3.26
1.61
0.40
1.46
0.40
2.18
1.09
0.40
0.40
0.40
15.50
0.40
0.74
31
29.36
P/E ratio (avg)x
30.10
29.84
30.49
30.13
31.93
28.71
25.45
26.52
24.79
22.69
29.94
25.45
29.27
54
13.74
EV/EBITx
18.46
16.13
17.39
18.83
19.40
18.64
16.71
16.55
17.88
19.59
6.515
17.88
18.17
87
19.69
FCF yield (avg)%
16.96
14.31
13.71
13.41
15.29
16.32
16.82
15.64
15.00
17.75
19.66
16.32
15.47
18
22.08
FCF margin%
6.08
5.17
7.97
7.81
9.43
12.23
11.47
12.06
9.83
10.80
22.81
11.47
9.63
16
1.755
FCF / Net incomex
1.242
1.205
1.234
1.375
1.306
1.469
1.474
1.398
1.502
1.500
1.286
1.474
1.386
56
26.66
ROIC%
27.41
27.84
29.13
26.42
26.31
26.26
25.95
26.22
26.98
26.05
6.42
26.22
26.36
85
14.22
Return on equity%
20.93
23.72
23.81
23.56
21.44
19.09
18.70
17.19
17.29
14.53
5.51
17.29
20.01
84
26.15
Return on assets%
31.10
32.39
29.91
28.66
26.21
28.05
26.48
26.67
25.92
26.74
25.74
26.67
27.40
58
1,299
EPS₩
3,446
3,315
3,625
3,326
3,025
3,357
3,554
3,751
4,002
3,902
1,343
5.23%
1.51%
—
22.13
EPS growth%
5.24
5.44
6.01
3.51
4.52
7.10
7.58
6.45
4.13
4.76
12.76
6.45
5.34
86
899.63
Bookvalue per sh₩
645.86
758.49
880.90
937.37
920.12
992.65
960.92
1,067
1,077
1,222
2,136
5.84%
7.77%
—
463.33
FCF per share₩
704.19
798.72
804.04
853.72
827.13
782.77
747.74
679.92
671.29
642.87
1,832
(4.92%)
(1.90%)
—
813.66
Dividend per sh₩
1,452
1,545
1,618
1,810
1,751
1,670
1,862
1,702
1,849
1,993
2,016
2.63%
3.22%
—
10.72
Div yield (avg)%
18.96
19.12
18.91
16.86
19.60
21.41
23.14
22.02
19.40
16.67
8.36
21.41
19.26
27
7.65
Payout ratio%
32.13
33.00
33.87
31.46
31.15
32.45
30.15
27.50
26.56
25.18
20.46
27.50
31.31
48
64.15
Shares (diluted)M
89.22
103.2
102.6
101.8
99.98
110.9
134.6
158.7
172.8
201.9
61.62
15.09%
9.27%
54
24.93
Buyback yield%
24.80
26.09
28.39
31.31
32.24
32.05
32.79
34.50
37.17
34.97
21.09
34.50
32.14
45
1.481
D/E ratiox
1.307
1.383
1.449
1.518
1.483
1.425
1.559
1.738
1.732
1.894
1.215
1.732
1.501
31
30.90
Enterprise value₩B
337.4
376.5
351.1
340.7
315.0
282.6
296.7
300.5
271.1
259.8
304.0
(3.78%)
(2.63%)
27
77.58
LT debt₩B
44.63
45.53
47.82
45.46
53.28
55.30
52.44
58.63
60.34
68.57
355.9
5.17%
4.21%
20
Revenue
₩292.9B
4.57%
1.00×
Cost of revenue
₩156.3B
4.94%
1.04×
Operating expenses
₩67.16B
4.17%
0.96×
Goodwill & intangibles
18.62%
Cash and investments
18.50%
Spread over hurdle
20.22%