1.868
Revenue₩B
3.316
3.264
3.262
3.246
3.205
3.240
3.316
3.284
3.361
3.399
2.050
1.18%
0.40%
38
15.16
Revenue growth%
13.31
10.41
8.60
11.35
11.88
9.88
12.88
13.83
16.59
14.12
22.60
13.83
12.38
79
3.88
Gross margin%
16.54
19.26
20.24
21.47
20.56
17.98
20.88
20.57
22.79
23.35
14.49
20.88
20.56
8
4.90
Operating margin%
12.96
15.04
17.19
19.26
21.31
18.42
17.13
20.00
20.94
18.05
3.51
18.42
18.24
91
16.05
Net margin%
1.25
0.40
1.15
0.40
2.11
0.88
0.46
2.78
5.59
5.96
22.25
2.78
1.20
13
35.03
P/E ratio (avg)x
32.07
32.46
33.34
36.61
41.46
40.73
38.03
39.68
39.46
40.77
10.98
39.68
38.74
89
14.93
EV/EBITx
19.12
17.75
16.32
15.74
14.19
14.80
14.59
15.00
15.87
15.46
9.834
15.00
15.60
89
3.42
FCF yield (avg)%
11.46
9.56
6.74
6.27
7.42
9.98
10.13
12.35
13.35
15.75
14.19
12.35
10.05
48
19.54
FCF margin%
30.05
29.54
26.71
25.09
24.12
22.53
23.87
21.57
22.35
24.36
13.35
22.53
24.24
10
0.227
FCF / Net incomex
1.078
1.025
1.032
1.081
1.234
1.172
1.271
1.355
1.359
1.605
0.147
1.355
1.203
23
25.08
ROIC%
9.91
7.75
9.70
10.22
13.02
13.54
13.90
11.66
13.22
12.17
26.61
13.22
11.91
56
10.74
Return on equity%
22.62
22.11
21.38
19.42
19.02
17.53
15.45
15.75
17.96
15.30
26.51
15.75
18.49
9
2.17
Return on assets%
22.76
21.53
22.62
19.62
17.99
20.53
17.66
20.10
22.24
24.88
10.44
20.53
21.03
23
141.73
EPS₩
140.31
130.62
114.86
118.92
118.50
130.09
117.46
124.36
109.00
103.21
156.51
(2.72%)
(3.46%)
—
29.18
EPS growth%
9.30
6.35
6.20
4.43
2.51
1.25
0.90
0.40
0.92
0.40
13.24
0.90
1.88
65
20.98
Bookvalue per sh₩
80.80
93.31
90.65
90.60
91.13
96.79
95.36
107.60
111.96
110.89
123.85
4.00%
3.22%
—
77.66
FCF per share₩
175.26
174.96
171.83
203.44
230.80
228.81
269.12
285.37
330.19
330.30
30.24
7.43%
7.52%
—
80.56
Dividend per sh₩
133.86
126.91
123.53
136.73
137.20
145.81
148.51
157.74
155.11
174.54
43.88
4.93%
3.89%
—
15.72
Div yield (avg)%
3.05
2.38
0.91
0.40
2.04
4.35
1.70
1.28
0.40
0.40
5.43
1.28
1.49
46
25.65
Payout ratio%
11.71
11.88
10.93
7.99
9.64
7.98
5.95
8.77
8.12
7.18
18.01
7.98
8.45
30
15.84
Shares (diluted)M
26.13
26.28
26.79
26.49
27.42
29.21
32.55
34.01
35.19
38.61
15.71
7.09%
4.82%
59
3.85
Buyback yield%
0.40
1.30
1.98
3.70
5.20
2.38
0.66
3.16
3.08
4.04
7.06
3.08
2.73
17
1.037
D/E ratiox
1.157
1.043
1.042
1.005
0.876
0.931
1.008
0.872
0.920
0.828
0.847
0.920
0.968
6
2.092
Enterprise value₩B
3.449
3.879
4.668
5.463
6.180
6.901
7.642
7.994
8.868
8.764
1.345
7.23%
11.01%
46
1.421
LT debt₩B
3.363
3.885
4.611
4.755
4.534
4.328
5.070
5.324
5.626
5.398
3.585
3.55%
6.50%
77
Revenue
₩3.399B
0.40%
1.00×
Cost of revenue
₩2.380B
0.40%
1.00×
Operating expenses
₩710.4M
0.70%
1.03×
Goodwill & intangibles
17.82%
Property and equipment
16.53%
Spread over hurdle
(3.04%)