44.87
Revenue₩B
460.5
487.3
518.5
557.5
596.1
623.6
662.0
714.9
765.7
824.3
46.71
6.70%
6.56%
9
24.76
Revenue growth%
28.90
27.54
30.31
32.52
34.71
37.41
38.32
36.42
33.47
35.77
5.59
36.42
34.09
29
18.65
Gross margin%
15.39
14.25
11.43
13.47
14.91
14.23
16.21
17.96
20.31
21.72
3.42
17.96
15.15
94
28.18
Operating margin%
26.02
26.79
25.68
25.17
22.96
23.74
24.11
26.42
27.51
29.73
19.35
26.42
25.85
91
18.61
Net margin%
28.99
31.10
30.91
30.48
28.11
30.51
28.35
26.82
28.87
28.24
8.39
28.35
28.93
20
27.26
P/E ratio (avg)x
24.54
25.22
24.90
29.45
33.79
39.83
45.70
48.19
47.49
47.21
33.45
47.21
36.81
87
21.29
EV/EBITx
10.59
10.76
11.75
10.85
10.78
11.71
12.00
11.11
10.82
9.715
8.039
11.11
10.83
43
5.28
FCF yield (avg)%
22.98
25.71
24.77
21.79
21.09
22.57
20.24
23.06
21.56
22.40
9.20
22.40
22.49
71
6.09
FCF margin%
9.37
12.20
9.42
9.72
7.04
8.10
9.78
6.99
9.79
9.92
27.16
9.78
9.57
70
0.703
FCF / Net incomex
0.440
0.438
0.467
0.461
0.490
0.496
0.557
0.578
0.667
0.800
1.441
0.578
0.493
76
21.01
ROIC%
4.63
2.59
0.40
0.40
2.05
3.53
5.93
6.66
5.34
5.62
15.23
5.62
4.08
34
21.11
Return on equity%
25.60
27.30
27.09
27.54
27.94
29.03
29.61
29.56
27.18
25.25
29.77
29.03
27.42
91
2.21
Return on assets%
19.51
17.38
17.25
18.98
20.41
22.64
23.17
25.87
27.11
28.97
28.51
25.87
21.53
88
3,856
EPS₩
4,368
4,069
4,364
4,761
5,363
5,931
5,625
5,787
5,330
5,180
3,954
(0.69%)
1.96%
—
20.83
EPS growth%
3.81
1.74
2.70
5.67
4.54
6.45
7.45
5.83
6.46
4.44
8.04
6.45
5.10
83
1,633
Bookvalue per sh₩
2,329
2,340
2,700
3,093
3,288
3,354
3,358
4,005
4,408
4,992
2,302
8.71%
7.96%
—
2,417
FCF per share₩
4,427
4,953
5,782
6,230
6,690
6,572
6,338
7,150
7,402
7,310
3,827
1.79%
5.93%
—
850.48
Dividend per sh₩
2,596
2,703
3,113
3,127
3,221
3,190
3,215
3,637
3,738
3,600
3,274
2.25%
3.61%
—
8.79
Div yield (avg)%
20.25
22.77
24.74
27.31
28.94
26.31
23.87
22.98
25.00
24.06
12.56
24.06
24.40
17
7.80
Payout ratio%
9.74
12.38
11.29
9.34
7.43
5.47
6.20
5.00
6.75
5.36
19.79
5.47
7.09
23
75.88
Shares (diluted)M
63.90
64.11
56.42
48.26
44.63
40.64
36.81
37.80
32.19
28.00
74.86
(8.90%)
(9.35%)
42
21.14
Buyback yield%
20.08
20.22
21.23
19.58
17.67
19.29
17.15
16.30
16.08
14.95
19.13
16.30
18.48
69
1.203
D/E ratiox
2.277
2.358
2.695
2.671
2.925
2.887
2.829
3.099
3.297
3.940
0.463
3.099
2.858
92
473.9
Enterprise value₩B
775.8
721.1
762.6
712.5
778.5
858.8
964.7
1,061
995.4
930.4
229.0
3.63%
2.84%
35
158.1
LT debt₩B
753.2
794.7
889.3
857.1
889.4
911.9
1,058
1,230
1,446
1,475
580.2
10.64%
7.13%
67
Revenue
₩824.3B
6.56%
1.00×
Cost of revenue
₩572.5B
6.48%
0.99×
Operating expenses
₩89.00B
6.08%
0.96×
Cash and investments
19.70%
Property and equipment
16.23%
Goodwill & intangibles
15.23%
Spread over hurdle
12.11%