992.5
Revenue₩B
678.0
725.2
775.0
829.8
887.6
961.9
1,049
1,155
1,236
1,335
1,109
8.51%
8.15%
49
3.09
Revenue growth%
4.54
3.40
6.08
4.34
1.85
0.40
3.31
3.07
0.81
2.87
29.13
2.87
3.19
59
23.68
Gross margin%
14.62
14.44
12.03
13.21
14.28
13.80
14.34
12.64
11.47
10.36
29.80
12.64
13.51
6
15.80
Operating margin%
21.56
24.39
22.22
19.45
19.81
21.44
21.15
23.34
26.22
26.78
6.68
23.34
21.89
24
28.57
Net margin%
2.28
0.46
3.23
1.08
2.70
0.40
0.40
2.97
1.20
0.40
18.80
0.40
1.14
8
7.705
P/E ratio (avg)x
9.640
11.53
13.24
13.72
15.53
17.33
17.28
19.16
20.10
23.60
36.71
19.16
16.41
23
36.71
EV/EBITx
27.66
25.84
25.88
22.82
23.99
21.05
21.18
22.99
22.06
20.38
32.45
21.18
22.91
58
19.53
FCF yield (avg)%
20.12
17.34
18.18
17.90
15.50
14.84
12.72
10.34
7.73
8.37
25.58
10.34
15.17
58
5.25
FCF margin%
9.07
7.44
5.47
6.37
7.03
8.35
11.25
8.53
7.25
7.53
12.63
8.35
7.48
45
0.640
FCF / Net incomex
1.081
1.174
1.287
1.205
1.174
1.061
1.175
1.189
1.354
1.223
1.376
1.189
1.182
28
21.13
ROIC%
0.91
1.32
0.40
0.40
1.35
3.23
3.19
0.68
1.28
0.40
18.69
1.28
1.09
74
6.37
Return on equity%
10.89
11.32
10.74
9.66
6.84
6.69
7.00
8.80
7.87
7.35
22.02
7.35
8.34
30
26.14
Return on assets%
22.34
21.15
21.21
21.64
23.96
25.69
24.12
26.25
23.62
23.67
2.30
24.12
23.65
34
448.24
EPS₩
1,974
2,291
2,238
2,237
2,229
2,291
2,195
2,437
2,529
2,684
496.16
3.79%
4.53%
—
19.35
EPS growth%
21.42
18.54
20.01
20.09
21.97
20.09
20.55
20.34
22.82
21.74
21.55
20.55
20.44
14
612.69
Bookvalue per sh₩
3,883
3,791
4,134
4,490
4,566
4,427
4,547
4,632
5,366
5,823
1,260
4.98%
4.55%
—
2,682
FCF per share₩
1,661
1,631
1,539
1,730
1,925
1,875
2,047
2,210
2,206
2,049
1,897
1.26%
2.26%
—
2,197
Dividend per sh₩
565.33
482.31
467.63
424.87
456.26
447.80
442.18
390.66
379.02
412.68
1,259
(1.99%)
(3.05%)
—
4.78
Div yield (avg)%
10.79
12.11
10.27
8.75
10.32
13.16
13.78
10.89
10.92
11.89
9.90
11.89
10.91
72
19.95
Payout ratio%
14.46
14.64
16.79
16.15
18.34
18.13
20.48
21.90
22.53
22.19
14.73
21.90
18.23
53
136.0
Shares (diluted)M
183.4
202.7
203.3
231.3
270.1
254.1
253.7
267.2
251.9
266.2
129.8
(0.29%)
4.45%
8
2.39
Buyback yield%
17.43
18.82
21.10
22.48
21.46
22.36
20.57
20.45
23.29
23.94
10.71
22.36
21.28
38
0.941
D/E ratiox
1.038
1.159
1.254
1.330
1.368
1.497
1.641
1.475
1.636
1.633
0.287
1.633
1.422
33
95.70
Enterprise value₩B
711.1
708.5
737.6
812.6
825.3
913.7
978.3
1,113
1,203
1,180
622.9
7.41%
5.40%
62
673.7
LT debt₩B
728.7
663.1
580.7
604.9
613.7
664.9
610.5
655.1
679.5
661.2
681.1
1.50%
(2.44%)
60
Revenue
₩1.335T
8.15%
1.00×
Cost of revenue
₩934.5B
8.15%
1.00×
Operating expenses
₩210.6B
8.18%
1.00×
Cash and investments
18.68%
Property and equipment
14.61%
Spread over hurdle
(0.40%)