335.8
Revenue₩B
183.7
188.7
197.4
209.8
218.2
233.4
250.1
267.0
283.2
370.1
393.5
6.18%
5.12%
37
26.01
Revenue growth%
24.57
23.70
24.79
27.13
28.14
28.40
30.53
29.41
28.03
12.41
9.16
28.40
27.58
86
3.65
Gross margin%
10.74
10.18
7.98
7.38
6.16
5.83
8.65
11.18
9.93
29.53
10.02
8.65
9.29
54
9.06
Operating margin%
8.26
7.56
6.24
7.69
6.24
4.98
6.42
8.11
7.13
21.78
8.00
6.42
7.35
28
13.91
Net margin%
19.89
21.47
22.36
20.61
19.28
21.38
20.64
18.02
18.50
29.21
2.13
19.28
20.25
19
36.11
P/E ratio (avg)x
22.87
24.86
26.95
29.22
28.41
28.92
25.93
25.17
26.83
8.472
12.21
26.83
26.38
66
26.95
EV/EBITx
57.03
57.21
62.90
65.05
73.12
74.50
79.48
88.32
96.50
37.54
11.59
79.48
69.08
56
27.33
FCF yield (avg)%
23.51
20.91
18.23
16.15
14.31
17.04
14.93
15.99
15.29
10.46
16.97
15.29
16.60
92
9.78
FCF margin%
22.02
23.59
23.84
24.35
24.66
26.27
26.06
28.46
27.05
5.24
18.38
26.27
24.50
14
1.325
FCF / Net incomex
1.371
1.217
1.292
1.132
1.099
1.146
1.122
1.001
0.974
1.462
1.536
1.099
1.139
24
21.48
ROIC%
3.14
2.67
3.89
1.34
2.95
5.46
7.88
6.78
9.28
27.16
29.13
6.78
4.62
19
13.88
Return on equity%
7.10
5.09
5.05
7.61
10.45
11.51
11.86
11.94
14.20
16.50
26.32
11.86
9.03
8
4.80
Return on assets%
24.71
24.10
22.56
20.23
20.70
19.53
21.26
23.39
21.55
17.94
2.06
21.26
22.05
93
3,476
EPS₩
2,657
2,802
2,790
2,855
2,984
3,071
3,227
3,025
3,320
3,639
4,298
3.07%
2.76%
—
27.52
EPS growth%
5.32
6.08
6.24
8.31
8.27
7.55
9.71
7.08
9.28
28.24
2.85
8.27
7.31
34
5,644
Bookvalue per sh₩
5,183
5,839
6,078
5,889
6,890
6,797
6,846
7,593
8,080
938.61
4,126
6.53%
4.63%
—
1,725
FCF per share₩
6,423
7,141
7,106
6,906
7,542
8,814
10,278
10,809
11,630
5,120
2,396
10.99%
7.01%
—
1,492
Dividend per sh₩
1,647
1,784
2,036
2,171
2,052
2,382
2,794
2,935
3,335
2,107
6,641
8.96%
7.84%
—
11.45
Div yield (avg)%
1.93
0.88
3.40
4.43
4.20
6.20
3.95
2.59
5.52
7.75
26.45
4.20
3.67
89
16.90
Payout ratio%
26.20
23.37
21.82
21.39
20.62
20.71
23.69
26.24
27.21
17.84
13.78
23.69
23.53
35
30.94
Shares (diluted)M
31.04
28.65
28.18
27.90
30.85
27.69
28.43
24.71
24.50
30.14
30.30
(2.56%)
(2.13%)
27
7.03
Buyback yield%
17.07
16.03
13.43
15.30
13.25
13.86
15.35
17.79
18.50
23.83
6.33
15.35
15.69
66
1.510
D/E ratiox
1.638
1.588
1.684
1.689
1.849
1.835
1.818
1.720
1.993
0.515
1.484
1.835
1.705
10
216.2
Enterprise value₩B
247.5
274.1
312.0
305.8
329.3
318.2
328.9
318.9
301.0
160.5
23.95
(0.32%)
2.14%
6
246.9
LT debt₩B
334.3
336.5
358.8
402.0
383.2
344.7
346.8
374.0
395.9
138.1
106.4
(0.31%)
1.52%
21
Revenue
₩283.2B
5.12%
1.00×
Cost of revenue
₩198.3B
5.12%
1.00×
Operating expenses
₩38.62B
5.43%
1.03×
Cash and investments
19.20%
Spread over hurdle
(1.53%)