137.5
Revenue₩B
168.8
180.5
195.1
208.7
223.8
238.8
253.3
271.7
293.9
311.3
145.8
6.82%
6.85%
38
28.23
Revenue growth%
3.39
3.48
2.17
4.50
4.07
7.00
7.02
5.21
2.36
1.86
19.39
5.21
3.77
63
5.03
Gross margin%
24.09
21.15
21.73
24.05
26.47
24.50
24.45
25.41
27.17
26.96
13.42
25.41
24.47
13
26.38
Operating margin%
16.03
17.59
15.69
15.75
17.39
14.58
15.51
14.24
16.67
15.01
2.19
15.01
15.72
83
24.19
Net margin%
1.03
2.28
1.32
3.43
5.23
5.27
6.90
7.75
7.83
5.22
26.11
6.90
5.22
52
35.23
P/E ratio (avg)x
39.29
41.56
46.17
53.52
50.92
57.74
56.61
59.80
68.54
81.12
18.54
59.80
55.07
38
9.269
EV/EBITx
30.36
31.20
31.29
32.20
32.28
33.63
29.33
29.90
29.00
25.01
32.49
29.33
30.78
58
5.75
FCF yield (avg)%
7.43
7.17
4.69
3.31
2.07
0.40
3.19
2.85
3.92
6.52
10.91
3.19
3.62
44
15.23
FCF margin%
5.59
4.56
4.49
5.35
4.10
4.03
5.57
4.23
5.55
8.25
11.38
5.55
4.95
92
0.950
FCF / Net incomex
0.827
0.872
0.813
0.827
0.762
0.678
0.593
0.565
0.501
0.503
0.908
0.565
0.720
62
14.02
ROIC%
28.56
25.85
28.18
30.21
29.10
28.55
30.03
29.87
29.64
28.08
21.74
29.64
28.83
34
3.67
Return on equity%
19.28
16.77
19.00
21.59
23.59
20.95
19.25
20.70
23.11
20.38
12.98
20.70
20.54
71
10.80
Return on assets%
12.60
10.09
11.81
13.84
14.85
15.99
13.71
16.27
14.62
16.75
18.64
15.99
14.23
9
9,453
EPS₩
11,969
13,002
14,200
14,527
13,058
14,433
14,828
13,030
14,062
14,411
10,247
1.99%
1.85%
—
20.64
EPS growth%
13.26
14.62
15.68
18.36
20.55
17.67
16.44
16.43
18.24
18.97
19.50
17.67
17.05
23
4,103
Bookvalue per sh₩
5,354
5,867
6,146
6,776
6,646
6,130
6,219
6,489
7,036
7,349
15,792
2.03%
2.28%
—
2,537
FCF per share₩
7,213
6,633
6,225
6,933
6,527
6,074
6,469
7,206
7,775
7,595
5,452
3.08%
0.84%
—
8,759
Dividend per sh₩
6,573
7,139
7,522
7,285
7,864
7,637
7,523
7,251
7,215
7,102
16,315
(2.02%)
0.41%
—
2.12
Div yield (avg)%
13.52
14.99
14.21
16.44
14.89
15.01
12.42
11.59
12.22
15.11
19.01
12.42
14.55
87
10.64
Payout ratio%
28.27
30.70
28.38
29.66
31.87
32.87
35.62
34.38
32.12
31.85
23.02
32.87
31.86
88
4.482
Shares (diluted)M
6.766
7.319
7.096
6.637
6.538
7.477
7.415
8.428
8.629
8.174
4.383
4.57%
2.32%
48
15.47
Buyback yield%
20.24
22.51
23.41
20.87
18.72
20.59
20.94
18.51
18.20
19.70
19.62
19.70
20.42
61
0.615
D/E ratiox
1.198
1.172
1.290
1.222
1.105
1.067
1.165
1.048
0.956
1.035
1.198
1.048
1.135
45
96.80
Enterprise value₩B
62.17
70.13
71.20
69.75
76.14
77.37
86.72
77.43
72.04
73.82
206.0
(0.62%)
2.21%
67
14.15
LT debt₩B
210.1
199.0
180.8
176.2
188.4
203.2
211.8
223.9
240.0
258.1
200.1
6.50%
2.42%
27
Revenue
₩311.3B
6.85%
1.00×
Cost of revenue
₩181.5B
7.08%
1.02×
Operating expenses
₩46.57B
5.86%
0.91×
Cash and investments
13.48%
Spread over hurdle
38.30%