51.55
Revenue₩B
65.97
68.16
69.76
70.82
71.71
73.17
74.07
76.56
79.06
81.68
53.48
2.64%
2.52%
6
15.13
Revenue growth%
5.58
3.43
4.37
4.89
5.27
7.15
7.73
9.80
7.52
6.71
18.41
7.52
6.15
91
10.46
Gross margin%
30.01
32.21
34.28
34.06
34.76
34.93
35.04
38.00
37.79
37.90
17.88
37.79
34.85
77
12.79
Operating margin%
1.73
0.73
2.54
4.89
5.55
7.35
6.84
5.32
6.79
7.99
26.38
6.84
5.44
32
13.40
Net margin%
3.09
1.12
1.15
2.21
3.07
4.33
6.21
6.93
8.48
5.50
25.67
6.21
3.71
74
34.61
P/E ratio (avg)x
19.68
20.38
18.96
18.00
16.75
15.45
15.26
16.99
15.85
18.25
29.19
15.85
17.49
85
36.31
EV/EBITx
9.554
9.774
8.724
8.473
7.352
7.474
7.531
7.020
6.766
7.314
37.00
7.314
7.502
86
17.61
FCF yield (avg)%
19.86
17.30
19.85
17.63
18.56
20.88
20.74
18.01
15.63
14.99
10.12
18.01
18.28
80
9.19
FCF margin%
18.29
18.30
17.79
15.19
12.57
15.16
15.14
14.90
17.27
16.21
14.25
15.16
15.70
31
1.087
FCF / Net incomex
0.835
0.832
0.837
0.803
0.840
0.748
0.668
0.581
0.554
0.537
0.411
0.581
0.776
24
22.68
ROIC%
1.03
0.40
0.40
2.73
0.40
0.40
0.40
0.40
0.40
0.40
16.53
0.40
0.40
46
18.69
Return on equity%
0.44
0.40
3.24
6.02
6.66
8.01
8.83
11.22
11.84
14.64
2.42
11.22
7.34
81
26.69
Return on assets%
16.60
13.79
13.23
15.04
13.90
14.00
11.83
12.09
9.71
8.18
21.02
11.83
13.51
39
985.11
EPS₩
889.86
969.41
1,129
1,212
1,173
1,189
1,215
1,160
1,268
1,199
1,059
0.43%
2.49%
—
19.75
EPS growth%
19.51
21.74
21.60
20.98
23.20
22.10
22.06
22.36
19.60
20.40
26.67
22.06
21.67
56
679.32
Bookvalue per sh₩
855.61
876.52
865.54
762.65
697.06
630.40
588.24
530.34
568.59
617.78
299.89
(2.39%)
(3.19%)
—
1,274
FCF per share₩
1,469
1,530
1,446
1,485
1,497
1,625
1,693
1,619
1,676
1,751
302.98
3.19%
1.43%
—
754.93
Dividend per sh₩
1,263
1,370
1,374
1,645
1,980
2,336
2,716
3,073
3,071
3,145
266.63
9.69%
10.18%
—
18.99
Div yield (avg)%
24.61
26.70
25.77
26.31
27.37
24.77
22.04
20.56
21.95
19.80
26.56
21.95
24.69
51
27.38
Payout ratio%
8.83
8.87
6.90
6.85
8.20
6.65
5.42
8.07
5.37
5.78
9.01
5.78
6.87
25
43.98
Shares (diluted)M
51.09
59.03
59.39
61.28
64.57
69.70
73.12
82.68
79.49
73.98
44.66
2.76%
2.91%
56
2.97
Buyback yield%
11.79
11.22
8.56
7.62
7.27
6.61
7.75
8.12
7.17
10.09
14.01
7.75
7.94
86
1.770
D/E ratiox
1.629
1.712
1.769
1.683
1.657
1.711
1.907
1.961
2.243
2.584
1.247
1.961
1.741
8
14.41
Enterprise value₩B
56.95
52.98
57.90
62.49
57.41
56.85
62.50
59.53
65.46
62.25
5.949
1.63%
0.87%
63
15.84
LT debt₩B
48.21
44.69
41.39
41.22
40.72
38.72
37.46
34.20
32.57
28.26
46.06
(7.04%)
(6.50%)
86
Revenue
₩81.68B
2.52%
1.00×
Cost of revenue
₩44.62B
2.52%
1.00×
Operating expenses
₩13.02B
2.17%
0.97×
Cash and investments
17.03%
Property and equipment
16.57%
Spread over hurdle
11.98%