128.9
Revenue₩B
157.5
161.9
166.9
172.4
178.5
180.9
179.3
180.2
184.8
191.5
138.6
1.42%
2.31%
87
29.93
Revenue growth%
24.77
23.59
23.03
24.07
23.53
20.82
23.74
26.63
28.19
25.63
3.91
25.63
23.91
15
29.92
Gross margin%
2.20
0.40
0.40
2.03
3.25
3.92
1.93
2.16
2.42
5.18
19.55
2.42
2.18
29
17.04
Operating margin%
8.14
6.12
8.75
9.21
8.67
9.62
6.63
3.93
6.88
7.26
8.32
6.88
7.70
42
12.29
Net margin%
3.99
3.69
3.71
5.63
5.50
3.00
2.96
3.47
4.79
3.28
26.66
3.28
3.70
54
20.93
P/E ratio (avg)x
29.98
32.92
35.25
32.42
35.26
35.27
35.10
33.64
36.20
37.25
28.61
35.27
35.17
76
12.73
EV/EBITx
39.98
43.77
46.66
44.67
48.02
45.95
49.07
48.17
54.26
59.30
19.33
49.07
47.34
65
25.16
FCF yield (avg)%
11.31
13.54
15.78
17.66
16.19
14.81
16.47
15.36
15.09
15.64
2.84
15.36
15.50
59
22.40
FCF margin%
8.39
9.14
9.50
11.07
12.09
9.79
6.97
9.61
9.71
9.84
17.59
9.71
9.66
61
1.641
FCF / Net incomex
3.480
4.087
4.612
5.517
5.774
6.580
7.808
7.786
8.734
9.568
1.011
7.808
6.177
80
9.19
ROIC%
8.70
8.89
8.03
8.03
5.27
3.00
4.99
6.25
7.42
6.79
9.78
6.25
7.10
68
27.02
Return on equity%
7.43
5.41
3.15
1.08
3.70
4.57
3.55
0.82
0.40
0.40
18.99
0.82
3.35
60
2.22
Return on assets%
6.45
7.03
4.94
7.26
5.77
4.82
2.15
0.40
2.37
0.40
6.49
2.15
4.88
16
3,406
EPS₩
3,594
3,615
3,800
3,764
3,343
3,218
2,890
2,903
2,620
2,829
3,769
(3.29%)
(2.46%)
—
28.19
EPS growth%
21.08
22.58
23.21
24.26
22.58
24.80
24.74
26.52
28.19
29.37
4.94
26.52
24.50
33
3,387
Bookvalue per sh₩
1,475
1,427
1,426
1,352
1,261
1,283
1,346
1,446
1,419
1,216
1,727
(0.73%)
(2.86%)
—
2,638
FCF per share₩
6,452
7,061
8,012
7,790
7,539
7,512
7,549
7,321
7,234
7,029
3,893
(1.39%)
1.83%
—
4,879
Dividend per sh₩
5,399
6,202
6,675
7,869
8,361
9,928
10,377
12,202
12,282
14,122
1,591
11.05%
10.11%
—
25.41
Div yield (avg)%
6.05
4.08
3.13
2.82
4.52
3.98
4.17
5.53
7.19
9.11
18.39
5.53
4.35
54
24.67
Payout ratio%
3.02
2.96
4.15
4.05
5.05
2.63
4.48
1.48
0.40
2.60
23.32
2.60
2.99
15
45.13
Shares (diluted)M
87.72
105.8
127.8
148.8
151.7
157.3
183.6
216.2
222.3
219.6
44.72
7.67%
11.39%
83
3.92
Buyback yield%
8.57
9.39
11.94
12.24
10.17
7.34
8.58
8.99
9.38
6.66
26.73
8.58
9.18
82
1.133
D/E ratiox
0.301
0.286
0.314
0.301
0.310
0.357
0.383
0.406
0.452
0.517
0.457
0.406
0.335
74
222.1
Enterprise value₩B
46.13
50.23
45.00
46.90
49.86
52.75
46.50
49.69
52.00
46.75
108.4
(1.28%)
(1.20%)
36
191.4
LT debt₩B
66.11
63.07
59.66
55.02
60.18
68.38
73.29
82.30
90.12
97.95
195.7
10.23%
3.36%
9
Revenue
₩191.5B
2.31%
1.00×
Cost of revenue
₩134.0B
2.31%
1.00×
Operating expenses
₩36.48B
2.06%
0.98×
Cash and investments
15.35%
Spread over hurdle
33.06%