799.5
Revenue₩B
1,186
1,247
1,336
1,400
1,455
1,543
1,648
1,789
1,935
2,040
870.9
6.99%
5.99%
58
22.06
Revenue growth%
18.41
19.80
22.75
24.26
24.64
22.05
23.40
25.43
27.31
25.11
5.36
25.11
23.83
43
19.87
Gross margin%
2.60
0.43
2.60
3.17
3.44
3.88
4.99
5.00
3.83
6.07
25.29
4.99
3.63
63
9.01
Operating margin%
14.47
13.96
16.71
14.07
16.22
13.73
11.26
9.94
11.37
13.47
5.46
11.37
13.84
45
26.58
Net margin%
14.89
14.46
16.66
16.35
17.20
18.52
21.15
21.32
19.35
17.32
18.67
19.35
17.26
10
9.501
P/E ratio (avg)x
16.14
17.44
16.96
19.06
20.65
20.23
22.21
20.70
18.95
20.07
32.80
20.23
19.57
66
25.52
EV/EBITx
14.64
13.00
13.22
11.65
12.72
11.13
11.41
11.04
10.05
10.36
35.58
11.04
11.53
57
13.92
FCF yield (avg)%
6.23
8.01
5.11
5.59
5.53
5.39
4.68
3.87
1.80
0.40
9.95
3.87
5.25
63
28.59
FCF margin%
22.23
20.29
19.59
17.45
16.66
14.03
16.59
15.67
14.63
14.77
10.82
14.77
16.63
54
0.506
FCF / Net incomex
0.172
0.160
0.184
0.176
0.170
0.195
0.223
0.224
0.226
0.244
0.800
0.224
0.189
93
29.27
ROIC%
11.48
11.41
8.73
10.56
8.75
11.63
9.97
10.69
13.61
14.29
3.61
11.63
11.05
61
27.37
Return on equity%
12.31
11.92
13.29
11.51
9.67
9.63
9.15
10.85
9.39
11.43
7.96
9.63
11.14
48
13.36
Return on assets%
23.28
25.20
25.69
25.03
24.86
22.95
21.26
23.02
20.48
20.66
9.42
21.26
23.15
65
4,619
EPS₩
21,408
22,355
21,902
25,314
24,845
28,410
32,730
38,091
42,660
47,044
4,940
13.62%
10.23%
—
25.57
EPS growth%
17.50
16.40
15.22
15.51
13.74
14.56
17.19
19.16
18.36
20.99
20.81
18.36
16.80
45
4,012
Bookvalue per sh₩
8,995
8,944
7,867
7,491
7,183
7,718
6,878
6,020
5,406
5,597
6,865
(4.87%)
(5.34%)
—
12,622
FCF per share₩
11,825
11,668
11,663
11,185
9,991
9,531
10,273
9,302
8,565
9,152
14,832
(1.74%)
(1.66%)
—
6,913
Dividend per sh₩
11,882
13,176
12,555
12,428
12,569
13,045
13,589
12,619
12,053
13,446
12,457
1.36%
1.76%
—
24.53
Div yield (avg)%
3.99
3.73
1.93
1.43
2.51
2.99
1.15
3.61
3.60
4.16
8.39
3.60
3.29
63
19.95
Payout ratio%
26.61
23.78
23.64
25.21
22.69
24.51
26.32
27.23
28.51
28.09
23.78
27.23
25.76
73
44.31
Shares (diluted)M
43.46
40.56
37.58
36.64
35.84
36.49
38.31
33.56
32.40
32.25
44.52
(2.09%)
(2.95%)
18
23.25
Buyback yield%
17.33
17.27
18.43
20.98
18.15
18.36
19.62
19.65
21.75
20.36
20.33
19.65
19.02
13
1.166
D/E ratiox
0.365
0.349
0.392
0.432
0.462
0.459
0.509
0.478
0.498
0.557
0.731
0.498
0.461
26
1,307
Enterprise value₩B
1,828
1,867
1,933
2,027
2,070
2,083
2,385
2,516
2,339
2,193
1,340
1.16%
1.07%
68
758.0
LT debt₩B
280.5
272.0
285.1
275.1
292.8
304.7
298.6
268.3
263.5
293.8
1,583
0.06%
1.23%
40
Revenue
₩2.040T
5.99%
1.00×
Cost of revenue
₩1.399T
5.95%
1.00×
Operating expenses
₩409.5B
6.14%
1.01×
Goodwill & intangibles
16.92%
Spread over hurdle
(3.10%)