78.95
Revenue₩B
105.8
108.0
110.4
112.4
112.5
112.9
113.8
115.4
119.4
121.0
82.73
1.47%
1.44%
16
28.38
Revenue growth%
11.70
12.17
9.57
12.36
12.55
9.68
10.56
9.72
12.58
14.69
2.08
10.56
11.93
21
3.02
Gross margin%
17.17
18.10
16.05
18.19
19.25
22.19
22.68
25.11
25.03
25.24
2.57
25.03
20.72
75
20.49
Operating margin%
28.61
29.26
26.88
24.64
21.65
24.13
26.97
25.90
25.99
24.53
22.24
25.90
25.95
55
5.02
Net margin%
11.18
11.17
12.42
12.55
15.48
14.05
14.20
14.74
13.70
11.40
25.05
14.05
13.12
55
17.13
P/E ratio (avg)x
49.15
58.91
60.63
62.90
61.30
61.56
60.25
59.46
68.77
70.59
8.334
61.56
60.97
39
24.23
EV/EBITx
31.10
31.97
33.08
32.53
37.42
42.37
47.46
48.96
53.69
59.78
14.99
48.96
39.90
48
5.42
FCF yield (avg)%
38.59
40.16
41.37
43.13
41.13
38.42
40.09
38.58
38.46
37.03
4.30
38.46
39.34
64
18.00
FCF margin%
4.35
4.54
3.60
4.16
4.95
4.03
4.31
6.55
9.09
7.86
29.63
6.55
4.45
73
1.042
FCF / Net incomex
0.447
0.469
0.412
0.355
0.369
0.344
0.352
0.343
0.359
0.338
1.165
0.344
0.357
32
10.71
ROIC%
20.11
21.75
21.32
21.63
18.68
19.35
18.50
17.85
17.53
19.94
28.05
18.50
19.65
69
9.26
Return on equity%
19.60
18.10
20.77
22.44
22.48
21.79
23.46
25.25
23.05
24.05
17.52
23.46
22.46
41
29.08
Return on assets%
3.31
1.17
0.40
1.21
1.62
3.71
5.16
4.84
4.00
2.43
4.97
4.00
2.87
26
223.42
EPS₩
620.20
604.77
690.88
795.70
860.54
993.12
1,143
1,196
1,181
1,219
246.91
7.21%
6.57%
—
7.05
EPS growth%
22.77
24.43
22.73
20.93
18.97
16.41
17.07
15.46
14.90
13.11
5.52
15.46
18.02
67
481.89
Bookvalue per sh₩
1,443
1,505
1,748
1,822
1,902
1,888
1,949
2,037
2,327
2,277
486.10
3.67%
5.05%
—
287.24
FCF per share₩
628.14
587.62
513.70
472.88
495.01
472.93
451.40
479.85
457.82
442.42
895.85
(2.22%)
(4.91%)
—
500.68
Dividend per sh₩
1,618
1,919
1,904
2,169
2,229
2,327
2,763
2,869
2,969
3,220
424.04
7.64%
9.03%
—
14.35
Div yield (avg)%
21.16
19.44
18.50
18.18
18.88
18.56
17.69
14.72
13.01
14.59
19.93
14.72
18.34
54
24.48
Payout ratio%
0.40
0.40
0.40
2.79
3.29
1.05
0.40
1.88
1.73
0.92
16.40
1.05
0.99
40
37.34
Shares (diluted)M
53.03
52.63
54.03
51.50
58.05
67.05
74.10
70.96
78.04
78.56
38.65
6.24%
5.65%
20
27.06
Buyback yield%
20.45
20.48
20.31
20.59
22.49
21.15
18.65
17.99
19.41
18.16
12.06
18.65
20.38
58
1.018
D/E ratiox
0.352
0.341
0.386
0.446
0.446
0.477
0.568
0.607
0.719
0.763
1.550
0.607
0.461
8
55.69
Enterprise value₩B
126.4
129.5
128.1
155.1
157.3
185.1
201.5
213.1
232.9
266.2
106.6
11.09%
7.55%
60
92.53
LT debt₩B
24.48
24.12
24.33
26.20
22.40
20.21
18.26
16.56
15.59
14.46
78.58
(8.38%)
(6.01%)
46
Revenue
₩121.0B
1.44%
1.00×
Cost of revenue
₩70.77B
1.85%
1.04×
Operating expenses
₩12.72B
(0.26%)
0.85×
Goodwill & intangibles
18.41%
Spread over hurdle
27.92%