234.4
Revenue₩B
173.1
189.1
199.9
215.2
234.4
254.4
271.8
291.9
312.8
331.5
239.6
7.18%
7.35%
39
25.95
Revenue growth%
18.23
19.61
20.46
20.42
21.40
23.81
22.29
22.65
20.05
22.78
14.89
22.65
20.93
89
21.03
Gross margin%
34.53
33.21
32.37
33.15
35.12
37.14
39.99
39.87
42.70
45.45
24.53
39.99
36.13
15
10.25
Operating margin%
23.34
24.80
26.60
25.67
24.16
25.69
23.70
25.34
23.05
20.14
18.96
23.70
24.48
44
20.52
Net margin%
23.70
23.59
24.21
24.98
23.04
21.56
20.09
19.29
20.78
21.71
29.05
20.78
22.37
13
22.70
P/E ratio (avg)x
29.49
31.14
30.48
33.71
32.91
31.62
31.62
29.74
31.48
29.41
20.59
31.48
31.31
82
10.52
EV/EBITx
48.36
53.33
55.07
57.28
56.74
66.21
72.61
79.68
94.53
95.60
9.829
79.68
61.74
44
13.72
FCF yield (avg)%
25.28
25.46
25.42
23.77
24.74
23.96
22.35
20.99
18.22
18.46
24.08
20.99
23.86
92
14.36
FCF margin%
10.11
7.65
4.71
4.07
5.91
3.82
5.00
2.18
1.53
4.27
22.65
3.82
4.49
12
0.578
FCF / Net incomex
1.373
1.352
1.170
1.179
1.175
1.124
1.070
0.971
0.857
0.857
1.672
0.971
1.147
74
8.01
ROIC%
11.38
11.12
10.93
9.50
9.42
8.34
6.03
4.53
3.94
3.53
4.03
4.53
8.88
80
3.09
Return on equity%
27.07
24.84
27.80
24.96
23.64
26.11
24.29
21.64
22.63
23.34
15.90
23.34
24.56
80
5.34
Return on assets%
10.03
12.44
14.46
14.69
12.59
12.96
12.98
15.63
17.64
17.30
9.70
15.63
13.72
22
29,806
EPS₩
8,349
7,303
7,504
7,241
7,042
7,124
6,168
6,535
5,568
5,696
30,497
(4.15%)
(4.88%)
—
13.71
EPS growth%
0.40
3.13
5.96
3.55
3.32
2.92
3.07
0.40
2.68
4.99
2.44
2.92
3.10
27
22,610
Bookvalue per sh₩
5,775
6,258
6,595
6,218
6,810
7,015
7,858
8,818
9,236
10,281
7,112
8.59%
7.00%
—
25,331
FCF per share₩
40,461
43,123
49,462
54,756
63,864
69,228
65,394
63,774
64,797
74,309
8,528
3.08%
6.51%
—
10,972
Dividend per sh₩
25,401
26,385
28,161
30,179
36,122
36,483
41,709
46,323
52,804
63,363
22,630
11.90%
10.49%
—
10.21
Div yield (avg)%
3.87
2.88
5.64
5.79
7.52
4.52
2.18
0.40
2.22
3.62
17.96
2.22
3.75
59
9.51
Payout ratio%
11.15
11.86
11.41
12.21
11.90
9.38
9.68
7.79
6.79
6.95
19.60
7.79
10.42
85
12.61
Shares (diluted)M
16.11
17.91
18.71
19.04
19.12
22.46
21.81
21.90
21.57
21.27
12.15
2.16%
2.91%
30
29.63
Buyback yield%
15.36
15.30
15.87
17.62
20.55
22.74
21.38
23.34
25.05
24.82
23.85
23.34
20.97
19
1.523
D/E ratiox
0.479
0.439
0.444
0.391
0.376
0.378
0.343
0.359
0.357
0.363
0.618
0.359
0.377
25
142.5
Enterprise value₩B
252.2
246.9
259.7
305.8
369.2
364.9
422.8
455.1
501.6
590.8
267.2
9.86%
8.64%
13
394.5
LT debt₩B
161.4
158.8
154.8
170.9
183.4
212.1
250.6
259.5
281.2
319.6
249.5
11.75%
6.60%
18
Revenue
₩331.5B
7.35%
1.00×
Cost of revenue
₩232.0B
7.35%
1.00×
Operating expenses
₩44.99B
7.20%
0.99×
Spread over hurdle
44.86%