138.8
Revenue₩B
344.5
352.9
357.2
359.9
365.1
369.5
378.8
387.1
385.2
389.6
148.7
1.31%
1.45%
18
27.71
Revenue growth%
31.79
30.82
31.20
30.06
30.15
31.69
29.14
31.83
32.15
33.63
2.41
31.83
31.44
87
17.64
Gross margin%
6.31
3.46
1.23
2.60
3.39
0.48
0.40
0.40
0.40
0.40
20.42
0.40
0.85
6
2.04
Operating margin%
23.77
20.98
23.38
24.16
22.49
25.28
27.82
27.88
27.76
29.58
6.77
27.82
24.72
40
6.63
Net margin%
2.67
2.02
4.96
2.12
3.77
4.14
2.14
0.40
1.15
2.61
4.33
2.14
2.37
30
25.72
P/E ratio (avg)x
26.05
28.12
30.05
31.18
33.46
35.06
37.82
36.94
37.02
35.41
32.32
36.94
34.26
8
26.46
EV/EBITx
43.12
47.21
46.53
50.02
52.76
55.45
60.70
60.82
64.61
75.15
34.01
60.82
54.11
35
18.54
FCF yield (avg)%
8.71
7.59
7.34
8.16
7.79
10.28
9.19
6.62
4.95
3.47
5.52
6.62
7.69
44
18.40
FCF margin%
13.33
14.16
16.18
18.98
21.52
19.79
18.10
19.33
21.69
21.29
22.32
19.79
19.16
91
1.628
FCF / Net incomex
1.819
1.806
2.000
2.128
2.123
2.152
2.457
2.735
2.651
2.460
0.410
2.460
2.140
88
14.50
ROIC%
12.00
11.69
14.59
14.71
17.51
15.78
18.02
18.76
20.72
18.70
2.89
18.70
16.64
81
3.12
Return on equity%
21.65
19.34
22.13
24.23
27.23
25.45
28.00
27.60
30.33
30.67
12.73
28.00
26.34
28
29.39
Return on assets%
13.95
15.08
12.40
9.49
8.14
7.17
7.89
9.12
6.15
7.32
7.30
7.32
8.63
15
3,170
EPS₩
4,668
4,996
5,445
5,881
6,066
6,545
7,086
7,031
8,191
9,114
3,388
8.48%
7.40%
—
13.76
EPS growth%
20.84
18.98
17.11
17.22
19.79
17.35
15.64
15.59
15.65
17.48
22.00
15.65
17.28
54
3,323
Bookvalue per sh₩
6,813
7,350
8,620
9,697
10,001
10,420
12,123
11,856
13,880
13,684
4,962
6.47%
8.11%
—
3,884
FCF per share₩
4,523
4,580
5,135
5,609
6,209
7,170
8,063
9,645
10,300
11,977
2,586
14.04%
11.60%
—
3,996
Dividend per sh₩
569.52
601.99
521.50
487.93
508.52
557.11
496.41
498.84
508.26
520.97
4,010
0.48%
(1.80%)
—
20.46
Div yield (avg)%
3.26
2.79
3.67
2.63
4.05
2.82
2.89
0.40
0.40
0.40
29.87
0.40
2.80
92
7.52
Payout ratio%
14.02
15.87
16.71
15.85
17.62
16.87
18.17
20.64
23.41
24.85
21.76
20.64
17.25
29
32.70
Shares (diluted)M
51.13
53.18
60.35
68.26
77.38
86.67
88.93
90.09
91.94
88.73
32.75
2.77%
7.29%
58
12.70
Buyback yield%
6.27
5.65
5.94
7.06
8.46
11.40
12.32
12.45
15.44
16.18
7.02
12.45
9.93
24
0.257
D/E ratiox
0.293
0.339
0.362
0.385
0.453
0.486
0.500
0.536
0.554
0.580
0.486
0.536
0.469
54
364.6
Enterprise value₩B
176.5
179.4
192.9
195.9
186.2
189.5
198.6
215.4
225.7
256.5
206.6
6.61%
4.90%
37
349.5
LT debt₩B
70.97
63.26
64.64
71.59
77.63
75.56
67.35
63.96
57.69
63.99
136.1
(3.79%)
(2.05%)
92
Revenue
₩389.6B
1.45%
1.00×
Cost of revenue
₩230.0B
1.47%
1.00×
Operating expenses
₩64.78B
1.26%
0.98×
Cash and investments
19.11%
Spread over hurdle
14.47%