20.57
Revenue₩B
88.88
91.08
94.64
98.58
99.91
103.7
105.6
110.6
111.3
111.8
22.31
2.27%
2.51%
12
11.49
Revenue growth%
9.76
7.04
4.34
1.65
2.57
0.94
0.40
2.46
3.51
0.56
20.30
0.94
2.52
23
13.40
Gross margin%
14.15
15.90
16.36
18.02
20.59
22.84
25.32
25.46
26.02
24.47
8.41
25.32
21.71
65
24.87
Operating margin%
15.74
15.52
16.36
16.33
13.78
16.11
17.03
14.96
17.40
20.33
3.39
17.03
16.22
37
17.51
Net margin%
23.89
24.45
23.04
24.13
26.20
25.14
22.15
20.52
22.53
24.92
10.00
22.53
24.01
28
7.424
P/E ratio (avg)x
21.04
18.79
20.01
20.83
18.97
20.56
19.99
17.83
16.74
17.04
13.09
17.83
19.48
68
32.11
EV/EBITx
24.54
26.31
29.36
28.45
29.70
33.21
35.57
41.01
40.93
43.58
9.126
40.93
31.46
9
29.33
FCF yield (avg)%
18.71
20.34
22.30
20.74
17.88
19.75
20.16
22.51
23.74
22.00
27.23
22.00
20.54
13
4.99
FCF margin%
5.73
2.93
3.18
2.85
0.56
2.84
3.16
6.11
7.22
5.96
11.15
5.96
3.17
20
1.163
FCF / Net incomex
0.295
0.311
0.283
0.273
0.284
0.321
0.350
0.364
0.384
0.366
0.174
0.364
0.316
27
2.76
ROIC%
30.00
27.60
26.05
26.13
27.33
28.18
31.07
28.54
31.45
34.28
3.95
31.07
28.36
89
11.65
Return on equity%
34.58
35.89
34.12
36.58
33.88
35.50
33.77
31.97
34.40
32.15
2.52
33.77
34.26
6
26.42
Return on assets%
3.86
3.66
1.50
4.08
2.75
0.67
1.85
4.67
3.04
5.03
26.97
3.04
3.35
88
249.50
EPS₩
289.87
315.19
314.97
314.38
321.21
281.79
307.07
292.15
293.68
304.48
270.36
(1.06%)
(0.05%)
—
11.94
EPS growth%
21.98
19.52
21.67
22.85
23.67
22.44
20.52
23.36
25.98
24.06
10.00
23.36
22.64
35
304.57
Bookvalue per sh₩
173.41
164.28
147.55
152.73
134.80
121.63
130.77
137.29
132.17
136.59
653.73
0.26%
(3.35%)
—
274.08
FCF per share₩
91.35
84.72
74.12
67.70
68.05
72.17
61.10
53.21
55.97
47.77
272.34
(6.83%)
(6.07%)
—
656.62
Dividend per sh₩
910.15
883.36
869.78
928.81
874.63
894.37
1,047
1,181
1,326
1,350
164.80
9.07%
5.51%
—
21.56
Div yield (avg)%
9.43
6.87
9.60
9.11
10.79
13.76
12.87
15.65
13.62
13.78
24.12
13.76
11.83
69
27.67
Payout ratio%
22.21
23.64
25.75
26.87
28.25
28.25
30.48
27.74
30.19
29.04
21.41
29.04
27.99
67
46.45
Shares (diluted)M
70.82
82.31
98.64
116.3
117.1
135.3
141.5
150.0
165.6
164.3
44.20
7.02%
10.66%
24
22.55
Buyback yield%
12.69
13.79
14.16
13.35
16.01
14.83
16.11
17.81
15.48
16.31
9.72
16.11
15.15
31
1.575
D/E ratiox
1.208
1.400
1.443
1.736
1.894
2.044
2.217
2.584
2.643
2.667
1.432
2.584
1.969
75
70.11
Enterprise value₩B
125.8
131.3
121.5
127.9
138.5
135.1
129.9
144.4
138.5
147.7
108.7
1.29%
2.54%
25
42.26
LT debt₩B
28.64
29.44
28.90
30.20
36.15
42.61
48.82
55.03
66.13
65.50
70.36
12.62%
9.76%
66
Revenue
₩111.8B
2.51%
1.00×
Cost of revenue
₩54.33B
2.56%
1.01×
Operating expenses
₩21.34B
2.70%
1.02×
Goodwill & intangibles
17.29%
Property and equipment
17.16%
Cash and investments
16.14%
Spread over hurdle
(1.64%)