30.10
Revenue₩B
15.01
16.52
17.95
18.96
20.60
21.67
23.69
26.04
27.47
29.80
32.38
7.66%
7.80%
78
24.28
Revenue growth%
23.90
25.86
26.22
24.27
23.57
23.20
20.82
21.13
20.03
18.32
16.75
20.82
23.39
65
24.92
Gross margin%
15.32
16.30
17.31
16.02
19.01
18.83
18.71
21.02
20.91
21.47
20.34
20.91
18.77
64
28.58
Operating margin%
18.05
15.96
13.20
14.24
11.64
11.61
13.84
14.65
17.46
18.64
7.89
14.65
14.44
67
7.27
Net margin%
26.90
23.98
25.30
25.52
23.49
23.70
21.92
19.88
19.76
20.70
25.75
20.70
23.59
59
9.279
P/E ratio (avg)x
14.26
13.19
11.85
11.24
12.18
11.15
11.86
11.02
11.60
12.32
19.53
11.60
11.86
77
35.18
EV/EBITx
10.87
9.883
9.471
9.251
8.279
7.784
7.673
7.871
7.885
7.129
24.79
7.784
8.082
7
25.25
FCF yield (avg)%
28.50
29.37
28.23
28.35
29.20
28.33
27.73
29.78
27.26
26.60
3.31
27.73
28.34
66
29.17
FCF margin%
1.70
0.40
1.13
0.40
0.40
3.04
3.27
4.62
3.56
6.31
24.24
3.56
2.37
75
1.028
FCF / Net incomex
0.643
0.703
0.773
0.872
0.971
0.969
1.152
1.276
1.496
1.762
0.270
1.276
0.970
65
28.42
ROIC%
16.97
17.22
14.77
17.36
16.21
18.67
17.13
16.05
15.97
13.56
27.30
16.05
16.59
22
21.32
Return on equity%
11.11
9.80
7.54
6.92
7.22
4.36
7.36
5.98
3.63
2.36
28.11
4.36
7.07
41
24.47
Return on assets%
8.93
11.76
10.82
9.46
10.67
10.47
13.04
11.94
14.90
15.39
12.84
13.04
11.29
63
1,128
EPS₩
1,085
1,082
1,171
1,318
1,318
1,378
1,595
1,581
1,808
2,011
1,222
8.81%
8.18%
—
24.00
EPS growth%
0.40
2.77
3.16
1.39
2.33
5.24
3.66
2.46
0.40
0.40
12.52
2.46
2.39
87
1,178
Bookvalue per sh₩
514.89
501.39
432.27
402.45
427.39
442.06
390.34
370.14
394.83
418.26
778.29
(0.43%)
(2.93%)
—
685.20
FCF per share₩
412.28
478.24
488.56
569.02
639.45
705.71
684.58
745.85
768.73
774.75
376.71
3.91%
6.37%
—
302.92
Dividend per sh₩
1,920
2,165
2,203
2,215
2,486
2,638
3,017
3,044
3,202
3,174
1,085
5.01%
6.41%
—
18.77
Div yield (avg)%
19.04
17.70
19.46
19.19
18.18
20.21
21.01
19.07
20.71
23.25
29.91
20.71
19.32
21
27.37
Payout ratio%
2.95
1.55
3.16
2.25
2.92
4.56
2.46
5.14
3.44
4.95
3.92
4.56
3.06
76
20.25
Shares (diluted)M
31.69
33.53
39.05
42.65
42.72
47.10
49.99
54.03
59.19
68.39
19.84
9.87%
9.14%
10
26.77
Buyback yield%
22.67
21.59
23.29
26.24
25.03
24.25
23.92
22.31
23.29
25.21
9.07
23.92
23.61
16
0.439
D/E ratiox
0.135
0.130
0.147
0.156
0.142
0.131
0.144
0.138
0.149
0.149
1.490
0.144
0.143
67
29.40
Enterprise value₩B
31.88
33.13
37.04
43.45
47.90
50.32
52.06
55.09
60.54
68.21
38.52
7.33%
8.34%
25
21.45
LT debt₩B
6.355
5.453
5.563
5.321
5.223
4.587
3.934
3.668
3.426
2.963
16.96
(10.72%)
(7.74%)
72
Revenue
₩29.80B
7.80%
1.00×
Cost of revenue
₩16.81B
7.76%
1.00×
Operating expenses
₩5.884B
7.79%
1.00×
Cash and investments
17.41%
Property and equipment
17.19%
Spread over hurdle
58.10%