162.9
Revenue₩B
105.4
115.7
126.7
133.2
143.3
156.5
164.9
175.9
192.1
208.0
178.7
7.74%
7.84%
33
4.15
Revenue growth%
6.12
5.39
6.37
5.15
4.13
6.63
5.98
8.14
6.08
5.62
7.32
6.08
6.03
15
29.06
Gross margin%
11.06
11.43
9.21
7.36
5.25
6.23
5.79
4.57
1.61
2.69
27.80
4.57
6.01
17
8.22
Operating margin%
1.45
0.40
3.25
5.63
4.36
2.75
0.77
0.40
0.40
2.43
27.68
0.77
1.94
41
22.30
Net margin%
28.57
28.19
25.82
26.59
23.98
26.02
26.27
27.52
27.32
25.51
15.43
26.27
26.43
93
35.83
P/E ratio (avg)x
47.09
44.13
47.65
51.19
48.27
55.23
53.20
57.29
65.55
62.66
14.08
57.29
52.19
31
19.00
EV/EBITx
40.31
42.81
42.45
44.12
41.36
40.23
43.20
46.62
52.56
49.69
13.15
46.62
43.00
55
9.22
FCF yield (avg)%
33.31
32.07
34.92
33.50
31.19
29.61
30.53
28.58
26.19
28.49
17.15
28.58
30.86
38
21.39
FCF margin%
21.45
19.15
21.08
21.67
22.99
24.50
27.13
29.57
31.66
33.53
18.58
29.57
23.74
62
1.392
FCF / Net incomex
1.168
1.287
1.389
1.497
1.517
1.425
1.478
1.588
1.600
1.727
0.816
1.588
1.487
61
13.20
ROIC%
32.53
34.69
31.82
32.79
31.28
30.09
30.32
32.48
31.90
34.04
15.05
31.90
32.19
9
20.27
Return on equity%
15.22
16.74
19.51
22.27
21.12
23.91
22.36
24.51
22.71
22.29
10.42
22.71
22.28
40
3.29
Return on assets%
33.01
33.29
32.99
34.45
34.12
33.39
31.82
30.51
30.05
31.14
29.20
31.14
33.00
64
300.25
EPS₩
225.93
242.29
233.37
240.03
245.03
246.61
230.09
247.23
243.43
258.11
334.66
1.05%
1.64%
—
23.01
EPS growth%
6.75
7.54
6.91
5.71
4.58
5.21
3.44
0.49
0.40
0.40
8.38
0.49
4.89
70
720.89
Bookvalue per sh₩
231.14
225.50
220.42
245.48
242.71
245.05
271.25
304.14
280.64
270.61
345.88
2.20%
3.13%
—
320.83
FCF per share₩
734.45
664.91
736.45
706.48
658.04
585.06
527.95
482.78
421.57
451.06
445.84
(7.27%)
(4.32%)
—
938.39
Dividend per sh₩
104.41
105.30
106.16
113.52
109.87
116.34
116.51
121.36
117.86
107.74
593.08
(0.39%)
(0.67%)
—
5.66
Div yield (avg)%
30.28
33.12
32.69
31.97
34.55
36.55
36.81
34.68
31.88
30.82
2.44
34.68
32.91
58
14.13
Payout ratio%
18.31
17.59
18.74
16.92
15.42
13.47
13.29
11.74
12.02
14.90
11.94
13.29
15.16
26
103.1
Shares (diluted)M
120.5
123.2
135.6
131.5
127.2
139.6
139.1
153.3
161.2
154.7
102.4
4.00%
3.95%
38
21.99
Buyback yield%
6.06
5.14
3.61
3.36
4.50
5.71
3.71
3.64
2.54
4.04
6.06
3.71
3.88
59
1.571
D/E ratiox
0.416
0.442
0.463
0.442
0.477
0.535
0.586
0.580
0.591
0.638
1.616
0.586
0.506
83
179.6
Enterprise value₩B
357.1
402.9
421.2
410.5
437.3
469.2
529.2
531.8
618.2
660.4
65.16
8.59%
8.38%
86
124.0
LT debt₩B
28.31
30.78
31.56
27.65
26.33
22.77
23.61
24.19
22.17
19.90
39.13
(5.45%)
(3.58%)
72
Revenue
₩208.0B
7.84%
1.00×
Cost of revenue
₩137.6B
7.92%
1.01×
Operating expenses
₩46.85B
7.80%
1.00×
Property and equipment
23.40%
Goodwill & intangibles
15.55%
Spread over hurdle
28.59%