64.08
Revenue₩B
77.56
79.22
81.58
82.82
83.21
83.77
84.30
87.17
87.40
88.89
69.65
1.33%
1.34%
11
18.22
Revenue growth%
15.80
16.53
17.97
17.42
19.19
17.30
14.60
15.96
14.67
14.45
28.21
14.67
16.25
91
18.44
Gross margin%
28.67
25.70
24.12
22.95
24.94
25.81
28.46
27.85
27.05
24.16
20.04
27.05
25.75
84
18.06
Operating margin%
4.97
7.69
7.41
4.71
6.38
7.63
4.69
5.45
8.07
10.19
17.68
7.63
6.90
89
17.07
Net margin%
13.31
15.57
16.33
15.62
16.87
16.95
17.65
17.55
15.31
12.71
4.77
16.95
15.97
10
35.58
P/E ratio (avg)x
18.84
17.55
19.32
18.32
17.09
17.87
20.25
20.95
23.68
21.81
13.77
20.95
19.08
72
13.16
EV/EBITx
37.85
38.42
41.54
44.94
45.17
44.05
46.32
51.92
51.72
51.48
32.23
51.48
45.05
40
17.38
FCF yield (avg)%
25.58
28.44
29.07
28.98
30.45
31.38
31.34
33.33
35.67
32.73
21.08
32.73
30.89
93
19.83
FCF margin%
15.14
15.19
17.54
17.56
14.88
14.70
13.10
11.54
8.58
7.61
19.06
11.54
14.79
16
1.174
FCF / Net incomex
2.575
2.528
2.666
2.822
2.682
2.656
2.921
3.421
3.681
3.964
1.379
3.421
2.752
32
5.11
ROIC%
22.06
20.05
20.71
18.12
18.69
16.28
18.37
18.69
19.19
19.86
16.19
18.69
18.94
23
3.86
Return on equity%
16.23
15.78
13.31
15.93
17.09
14.69
15.04
15.43
17.22
14.71
26.28
15.04
15.60
79
20.60
Return on assets%
5.93
4.07
2.87
0.40
0.40
2.24
5.16
2.45
3.58
2.90
23.56
2.90
2.89
8
3,088
EPS₩
3,602
4,032
4,415
4,778
4,627
5,141
5,029
4,743
4,482
4,707
3,257
0.34%
4.08%
—
14.80
EPS growth%
8.99
6.30
4.73
5.59
5.57
2.90
4.89
4.86
7.17
4.56
16.18
4.86
5.23
34
3,461
Bookvalue per sh₩
2,102
2,327
2,508
2,616
2,996
3,571
3,854
4,496
4,653
4,843
742.22
10.08%
8.95%
—
1,956
FCF per share₩
4,166
4,202
4,508
4,502
4,434
4,554
4,473
4,863
5,430
6,219
2,241
7.00%
5.41%
—
2,591
Dividend per sh₩
2,272
2,085
2,036
2,193
2,347
2,356
2,610
2,716
2,536
2,660
1,258
2.54%
0.56%
—
17.52
Div yield (avg)%
8.38
11.18
10.22
12.24
14.04
12.88
15.19
13.25
16.23
18.47
26.04
15.19
13.06
10
17.07
Payout ratio%
25.50
26.04
24.28
26.46
24.02
25.75
25.88
25.77
23.49
24.20
23.56
25.75
25.62
42
21.14
Shares (diluted)M
23.90
25.99
27.29
30.91
31.53
28.98
28.28
26.86
25.01
22.87
21.28
(6.21%)
(0.38%)
40
26.68
Buyback yield%
17.87
18.16
20.35
20.33
22.17
19.23
20.31
21.04
22.08
23.08
3.56
21.04
20.34
55
0.204
D/E ratiox
0.134
0.121
0.135
0.140
0.139
0.144
0.146
0.165
0.172
0.172
0.659
0.165
0.142
29
24.00
Enterprise value₩B
49.96
52.05
50.59
44.57
48.74
52.95
51.74
47.00
50.07
44.84
83.58
(1.65%)
(0.36%)
14
82.88
LT debt₩B
6.097
5.911
5.328
4.981
5.239
5.228
4.404
4.729
4.212
4.211
72.95
(4.27%)
(4.41%)
67
Revenue
₩88.89B
1.34%
1.00×
Cost of revenue
₩62.22B
1.34%
1.00×
Operating expenses
₩18.28B
1.68%
1.03×
Goodwill & intangibles
17.19%
Property and equipment
16.64%
Spread over hurdle
(4.44%)