77.63
Revenue₩B
137.2
143.2
151.0
156.5
166.8
175.4
185.5
195.0
206.6
218.5
84.10
5.55%
5.26%
55
2.38
Revenue growth%
26.19
28.76
26.71
26.56
24.33
23.79
22.78
20.56
23.50
23.39
4.66
23.39
24.06
88
7.33
Gross margin%
22.44
21.34
22.91
24.31
24.60
24.99
22.75
20.40
21.66
19.40
16.16
21.66
22.59
43
20.75
Operating margin%
13.62
11.57
10.95
13.03
13.70
16.29
18.30
19.95
20.41
18.60
15.88
18.60
14.99
53
9.33
Net margin%
6.03
6.78
6.65
6.57
5.19
3.90
2.42
1.12
0.40
0.75
7.59
1.12
4.55
80
14.30
P/E ratio (avg)x
36.06
42.59
49.49
54.05
56.39
62.48
67.22
79.56
80.51
90.31
20.69
79.56
59.43
40
8.003
EV/EBITx
35.35
41.90
40.85
47.66
47.95
54.83
63.22
69.24
75.23
77.18
23.33
69.24
51.39
19
25.23
FCF yield (avg)%
15.57
12.63
14.83
17.10
15.47
15.74
14.11
16.69
14.08
16.95
22.71
15.74
15.52
86
18.63
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.48
0.40
2.92
1.78
2.61
2.02
1.78
0.40
19
1.466
FCF / Net incomex
0.323
0.357
0.383
0.368
0.354
0.350
0.363
0.348
0.315
0.281
1.692
0.348
0.352
69
18.91
ROIC%
32.14
30.79
30.48
30.74
28.82
30.26
32.08
31.90
31.65
29.95
17.09
31.65
30.77
74
2.75
Return on equity%
5.27
6.21
3.56
4.69
5.26
6.43
8.18
5.65
5.27
5.30
19.73
5.65
5.29
47
11.36
Return on assets%
14.10
13.65
12.58
15.13
13.18
13.13
11.85
12.59
14.76
13.10
19.01
13.10
13.16
8
5,063
EPS₩
6,131
6,615
7,077
7,079
7,446
8,362
9,385
10,216
11,133
11,704
5,314
9.47%
6.93%
—
9.87
EPS growth%
12.59
12.59
12.41
10.78
12.66
13.82
11.82
14.01
13.77
15.54
5.31
13.82
12.63
11
3,938
Bookvalue per sh₩
8,424
9,194
11,100
13,126
14,472
15,836
18,417
21,989
23,727
28,504
4,668
14.52%
14.62%
—
1,037
FCF per share₩
1,920
2,066
1,877
1,969
2,139
2,220
2,062
2,040
1,879
1,739
2,125
(4.06%)
(0.45%)
—
3,468
Dividend per sh₩
6,286
6,576
7,112
7,282
7,953
8,454
8,872
8,934
8,493
8,241
4,182
0.71%
4.17%
—
10.41
Div yield (avg)%
31.93
31.18
34.00
32.65
31.57
34.42
33.68
32.39
32.55
30.73
28.10
32.55
32.47
25
2.38
Payout ratio%
19.74
19.66
18.13
19.20
20.33
22.25
23.92
22.79
22.92
22.79
2.01
22.79
21.29
41
21.04
Shares (diluted)M
25.36
28.82
32.27
29.51
33.34
38.26
35.07
32.15
33.89
38.62
20.81
2.98%
4.95%
94
5.60
Buyback yield%
38.35
37.39
36.77
37.95
40.36
42.84
44.94
44.08
44.04
42.91
22.11
44.04
41.60
28
1.019
D/E ratiox
1.247
1.204
1.180
1.080
1.092
1.066
0.957
0.968
1.064
1.115
1.236
1.064
1.086
19
61.17
Enterprise value₩B
139.0
134.3
133.7
127.4
147.0
169.8
191.5
216.6
203.7
215.4
76.48
7.93%
5.10%
35
205.7
LT debt₩B
230.7
213.8
220.4
238.8
244.2
223.6
208.7
225.8
221.8
209.6
160.5
(3.01%)
(0.05%)
83
Revenue
₩218.5B
5.26%
1.00×
Cost of revenue
₩141.1B
5.04%
0.98×
Operating expenses
₩51.30B
5.45%
1.02×
Cash and investments
18.86%
Property and equipment
16.11%
Spread over hurdle
43.36%