6.034
Revenue₩B
6.802
7.331
7.735
8.013
8.303
8.934
9.279
9.681
10.46
11.30
6.385
6.35%
5.95%
39
12.45
Revenue growth%
30.88
33.21
31.44
30.45
32.03
32.77
30.30
30.74
30.57
32.10
24.44
30.74
31.16
86
18.73
Gross margin%
24.86
22.48
22.90
20.19
20.84
19.01
16.17
15.15
16.95
17.23
22.33
16.95
19.60
92
18.63
Operating margin%
13.54
15.57
15.73
18.32
18.01
17.59
20.10
23.09
22.03
20.82
8.16
20.82
18.16
51
23.78
Net margin%
15.68
17.70
16.68
17.28
15.79
17.67
18.44
20.71
19.84
17.52
3.19
18.44
17.60
50
14.53
P/E ratio (avg)x
9.835
8.902
9.469
9.708
10.35
10.69
11.66
10.39
11.02
10.64
37.61
10.69
10.37
9
9.497
EV/EBITx
50.74
60.48
63.88
63.80
70.17
75.56
75.92
79.12
82.60
94.37
30.58
79.12
72.87
79
24.83
FCF yield (avg)%
17.19
14.94
15.26
12.36
10.33
12.22
14.75
14.34
16.73
14.84
23.02
14.75
14.80
92
12.92
FCF margin%
5.35
4.10
7.05
7.56
10.21
7.81
4.88
3.64
1.40
2.60
26.90
3.64
5.12
55
0.367
FCF / Net incomex
0.580
0.586
0.685
0.677
0.687
0.707
0.702
0.683
0.756
0.741
0.992
0.707
0.686
64
8.41
ROIC%
3.50
3.88
5.56
3.09
5.59
4.93
2.50
2.92
0.59
3.19
22.22
2.92
3.34
55
12.84
Return on equity%
26.73
26.28
24.99
23.92
25.92
25.08
26.40
26.93
25.11
28.06
16.38
26.40
26.10
94
25.17
Return on assets%
10.52
10.82
12.97
10.84
9.12
7.84
8.80
6.33
9.31
8.40
25.05
8.40
9.21
57
32.96
EPS₩
149.28
147.33
151.14
173.19
171.08
182.66
178.23
171.36
179.41
206.09
33.76
3.79%
2.99%
—
6.88
EPS growth%
7.73
5.64
8.41
9.98
8.77
6.90
7.73
5.22
4.00
5.29
8.60
5.29
7.31
5
44.69
Bookvalue per sh₩
116.39
136.75
148.17
178.32
204.57
214.25
235.94
232.62
260.32
277.02
199.80
6.25%
9.97%
—
194.74
FCF per share₩
40.17
41.36
46.24
45.47
49.82
48.41
54.67
51.43
53.08
53.12
156.18
1.29%
3.62%
—
134.52
Dividend per sh₩
54.39
54.53
54.93
52.88
55.10
60.47
68.37
71.80
80.47
90.41
97.00
10.41%
5.09%
—
17.74
Div yield (avg)%
6.10
5.53
5.64
4.79
2.14
2.13
1.35
1.44
0.40
1.80
17.47
1.44
2.14
62
5.71
Payout ratio%
3.39
4.28
1.91
0.40
0.40
2.33
4.45
1.75
0.88
1.71
28.36
1.75
1.83
67
30.40
Shares (diluted)M
35.52
34.95
36.43
37.21
36.88
35.49
34.91
32.15
36.36
36.00
30.21
(0.48%)
1.05%
79
15.98
Buyback yield%
13.33
16.01
16.51
18.52
19.20
21.06
19.04
19.83
22.54
21.50
28.37
21.06
19.12
12
0.577
D/E ratiox
0.191
0.226
0.259
0.297
0.345
0.342
0.363
0.385
0.430
0.462
0.446
0.385
0.344
91
0.958
Enterprise value₩B
1.217
1.298
1.173
1.221
1.343
1.363
1.237
1.229
1.102
1.206
7.604
(2.12%)
0.45%
33
8.636
LT debt₩B
7.485
8.006
8.210
8.207
9.269
10.92
11.75
12.21
14.10
14.92
3.156
9.98%
9.15%
59
Revenue
₩11.30B
5.95%
1.00×
Cost of revenue
₩7.146B
5.70%
0.98×
Operating expenses
₩2.768B
6.09%
1.01×
Goodwill & intangibles
23.25%
Property and equipment
19.14%
Cash and investments
15.62%
Spread over hurdle
(4.61%)