11.22
Revenue₩B
65.87
72.12
79.02
85.44
94.75
102.3
113.1
122.1
133.4
145.4
11.87
8.95%
9.13%
65
22.01
Revenue growth%
18.19
16.91
18.22
16.84
16.78
16.60
16.95
18.30
19.27
18.74
9.10
18.30
17.57
35
3.57
Gross margin%
25.30
24.47
27.21
28.96
26.38
28.19
27.47
27.80
29.57
28.02
18.13
28.02
27.64
65
15.26
Operating margin%
25.30
28.23
26.89
24.83
26.07
27.53
26.27
28.89
26.31
24.17
23.17
26.31
26.29
34
29.30
Net margin%
14.99
15.32
17.64
19.72
20.42
18.55
16.78
14.10
13.69
15.24
29.13
15.24
16.05
17
13.46
P/E ratio (avg)x
18.49
18.96
19.95
21.56
19.70
19.95
18.19
20.38
19.16
18.16
14.54
19.16
19.43
46
34.72
EV/EBITx
10.65
10.07
9.194
8.513
7.604
7.771
6.920
6.266
5.855
5.164
15.82
6.266
7.687
42
16.18
FCF yield (avg)%
3.73
5.73
8.07
9.96
11.47
12.14
10.93
9.56
9.23
12.11
17.02
10.93
9.76
61
15.52
FCF margin%
20.04
21.17
20.59
20.59
23.44
23.69
23.13
20.71
19.89
21.13
14.61
21.13
20.92
90
1.320
FCF / Net incomex
0.480
0.543
0.599
0.626
0.723
0.839
0.942
0.919
1.053
1.155
0.183
0.942
0.781
6
22.89
ROIC%
22.53
25.00
24.57
25.96
27.48
27.64
27.63
30.20
31.78
31.71
21.22
30.20
27.55
44
8.62
Return on equity%
12.68
15.64
14.64
15.35
17.91
15.27
12.55
14.39
13.13
12.38
25.87
13.13
14.52
79
5.73
Return on assets%
8.74
7.46
9.46
11.52
11.04
11.12
10.71
10.31
7.36
10.20
17.95
10.31
10.25
29
957.01
EPS₩
462.29
428.09
389.24
434.18
481.65
529.27
503.70
487.37
480.16
494.03
1,057
0.51%
1.20%
—
13.13
EPS growth%
9.82
8.45
8.54
6.77
8.77
9.22
6.57
4.29
5.67
8.32
6.47
6.57
8.38
20
2,167
Bookvalue per sh₩
3,877
4,563
5,555
5,971
6,997
7,254
7,502
7,818
8,010
8,764
987.74
4.61%
10.01%
—
1,756
FCF per share₩
1,613
1,750
1,590
1,691
1,477
1,541
1,380
1,368
1,222
1,053
1,559
(6.54%)
(5.43%)
—
1,194
Dividend per sh₩
2,336
2,725
2,815
2,922
3,207
3,271
3,430
3,260
3,830
4,302
2,205
6.05%
7.22%
—
21.78
Div yield (avg)%
16.43
15.62
14.33
12.92
11.44
11.58
10.20
12.13
11.08
9.71
5.79
11.08
11.85
20
7.89
Payout ratio%
26.69
24.05
24.26
22.26
19.86
16.88
17.99
16.04
16.04
18.73
27.15
16.88
19.29
87
34.06
Shares (diluted)M
45.14
48.29
50.11
47.73
50.93
56.67
58.17
65.46
69.40
76.83
35.07
8.57%
5.50%
27
29.26
Buyback yield%
22.56
24.78
27.22
27.22
24.60
24.57
23.45
21.43
20.03
20.90
26.47
21.43
24.01
10
0.390
D/E ratiox
0.272
0.312
0.340
0.351
0.348
0.356
0.345
0.359
0.340
0.367
0.820
0.356
0.346
72
117.1
Enterprise value₩B
58.14
51.41
55.66
57.35
56.25
49.69
52.43
53.14
47.48
51.37
34.93
(1.80%)
(1.67%)
53
23.15
LT debt₩B
183.0
201.9
196.0
233.8
270.5
296.4
330.1
384.4
408.1
395.3
53.98
7.88%
8.97%
63
Revenue
₩145.4B
9.13%
1.00×
Cost of revenue
₩86.51B
9.00%
0.99×
Operating expenses
₩29.78B
9.56%
1.04×
Cash and investments
16.19%
Property and equipment
15.87%
Spread over hurdle
(0.41%)