20.13
Revenue₩B
38.78
39.90
40.88
41.22
42.00
42.66
43.96
44.58
45.03
46.18
21.91
1.92%
1.85%
66
13.77
Revenue growth%
19.21
20.02
19.45
18.80
18.99
20.30
19.99
19.43
21.77
21.68
21.64
20.30
19.72
29
8.34
Gross margin%
4.40
6.34
8.50
11.01
13.47
13.07
14.88
13.97
11.08
12.55
12.01
13.07
11.81
32
27.33
Operating margin%
23.05
23.49
22.86
24.22
24.87
24.89
24.34
22.22
20.52
21.38
5.16
22.22
23.27
81
23.29
Net margin%
27.89
28.69
30.47
30.50
31.26
29.86
29.46
29.73
31.16
30.28
13.45
29.86
30.07
64
36.91
P/E ratio (avg)x
41.71
40.86
45.03
49.57
47.49
47.51
46.30
46.67
50.75
50.43
25.17
47.51
47.08
66
15.22
EV/EBITx
24.77
28.93
32.24
37.82
44.59
52.79
60.00
70.43
73.57
80.61
26.00
70.43
48.69
62
22.44
FCF yield (avg)%
28.43
26.80
26.31
25.25
24.74
24.34
23.32
23.93
26.53
27.31
15.39
24.34
25.78
16
29.40
FCF margin%
7.95
9.43
10.80
8.51
8.02
9.79
10.38
9.58
9.29
7.35
17.70
9.58
9.36
41
0.404
FCF / Net incomex
1.315
1.268
1.466
1.366
1.570
1.563
1.529
1.571
1.797
2.079
1.769
1.571
1.546
23
5.88
ROIC%
27.66
30.55
31.79
34.30
35.10
34.05
34.30
32.13
32.52
30.09
2.05
32.52
32.33
31
23.34
Return on equity%
10.70
12.45
9.73
12.47
13.07
13.79
12.91
11.76
10.60
8.99
14.68
11.76
12.10
44
12.78
Return on assets%
2.68
2.41
2.18
2.57
0.40
2.40
1.27
0.40
0.57
0.40
22.01
0.57
1.72
27
1,641
EPS₩
1,616
1,472
1,426
1,407
1,528
1,374
1,217
1,083
1,118
1,116
1,838
(6.10%)
(4.98%)
—
29.18
EPS growth%
21.32
19.43
20.12
18.59
18.36
17.01
19.06
17.45
16.00
15.37
14.04
17.01
18.48
32
1,361
Bookvalue per sh₩
1,000
1,157
1,077
1,016
965.50
1,096
1,058
1,174
1,316
1,235
428.88
5.04%
3.65%
—
832.30
FCF per share₩
1,626
1,656
1,784
1,825
1,856
1,647
1,627
1,569
1,673
1,498
1,651
(4.19%)
(0.44%)
—
1,260
Dividend per sh₩
1,737
1,949
2,052
2,282
2,511
2,675
2,783
3,103
3,213
3,520
753.53
6.99%
6.37%
—
8.79
Div yield (avg)%
15.03
16.09
14.05
12.06
12.08
11.09
13.00
14.41
14.82
15.59
4.55
14.41
14.23
73
7.42
Payout ratio%
1.31
0.91
2.49
2.56
2.00
0.84
2.88
3.28
4.98
6.02
27.43
3.28
2.52
26
13.08
Shares (diluted)M
17.55
17.66
20.62
19.95
19.30
20.24
20.58
20.18
20.25
19.23
13.57
(0.08%)
0.47%
76
4.97
Buyback yield%
16.66
16.02
14.94
17.59
19.28
16.59
19.06
17.70
17.44
20.40
24.78
17.70
17.52
47
0.190
D/E ratiox
1.732
1.768
1.789
1.655
1.814
1.799
1.952
1.874
1.834
1.924
0.597
1.874
1.807
12
26.57
Enterprise value₩B
1.916
1.699
1.719
1.770
1.551
1.659
1.577
1.467
1.488
1.428
23.23
(1.64%)
(3.59%)
79
3.324
LT debt₩B
40.33
41.20
45.53
46.02
43.30
47.25
46.20
50.25
51.75
52.70
36.03
4.01%
3.69%
39
Revenue
₩46.18B
1.85%
1.00×
Cost of revenue
₩24.14B
1.84%
1.00×
Operating expenses
₩9.123B
2.07%
1.02×
Cash and investments
17.91%
Property and equipment
14.46%
Spread over hurdle
11.26%