116.3
Revenue₩B
113.4
119.0
124.3
126.8
127.2
131.3
132.2
137.6
140.8
145.9
121.9
2.78%
3.01%
15
17.07
Revenue growth%
20.65
22.30
21.88
23.33
20.39
20.61
22.15
22.03
19.36
19.12
2.78
20.61
21.26
74
26.85
Gross margin%
23.27
22.40
20.33
20.91
18.45
16.99
19.33
21.15
19.36
20.61
5.71
19.36
20.47
30
17.82
Operating margin%
30.03
31.67
29.95
28.62
31.22
30.21
31.87
34.11
31.77
32.48
17.17
31.87
31.44
56
27.48
Net margin%
31.35
30.77
31.17
30.64
31.32
28.53
29.46
30.46
29.07
29.67
15.14
29.46
30.55
56
19.82
P/E ratio (avg)x
24.05
27.50
26.33
24.42
23.64
26.69
26.54
29.50
30.39
31.87
17.93
29.50
26.61
65
11.26
EV/EBITx
46.51
46.54
51.78
54.04
59.39
64.14
68.94
77.52
90.53
104.8
26.17
77.52
61.77
74
28.01
FCF yield (avg)%
19.82
22.29
24.71
26.32
27.51
27.25
27.41
26.26
26.25
28.96
18.00
27.25
26.29
46
21.24
FCF margin%
3.86
6.60
5.75
3.48
4.80
3.83
1.57
4.34
4.64
2.60
21.19
3.83
4.10
66
1.153
FCF / Net incomex
0.557
0.543
0.590
0.679
0.745
0.697
0.796
0.856
0.827
0.944
1.418
0.827
0.721
76
27.40
ROIC%
20.44
20.05
19.54
21.48
22.66
21.35
22.46
24.71
26.47
25.95
21.87
24.71
21.97
74
2.50
Return on equity%
32.19
34.13
32.46
33.01
32.41
32.19
32.66
33.49
34.79
32.44
4.45
32.66
32.56
17
29.86
Return on assets%
29.37
31.60
30.84
29.07
28.03
26.81
28.08
29.53
31.77
28.97
24.18
28.97
29.22
18
5,594
EPS₩
7,840
8,453
8,161
9,447
10,026
11,216
12,569
14,227
14,384
16,462
6,112
10.43%
9.16%
—
23.05
EPS growth%
29.27
29.32
30.59
27.76
27.64
27.64
29.86
27.59
29.73
30.76
4.92
29.73
29.29
37
999.86
Bookvalue per sh₩
1,578
1,719
1,690
1,600
1,593
1,602
1,740
1,824
1,636
1,577
5,693
(0.19%)
0.90%
—
1,846
FCF per share₩
6,622
5,993
5,771
5,604
5,401
5,770
5,228
4,919
5,244
5,136
6,143
(1.00%)
(2.24%)
—
5,260
Dividend per sh₩
2,388
2,454
2,473
2,787
3,080
3,261
3,131
3,261
3,259
3,603
5,538
3.19%
3.39%
—
28.21
Div yield (avg)%
17.28
19.61
22.23
20.38
19.73
17.25
18.29
18.46
17.65
19.96
4.14
18.29
19.03
32
17.15
Payout ratio%
12.56
11.94
14.08
13.09
14.60
14.37
15.93
16.64
14.40
12.11
11.76
14.40
14.22
57
17.95
Shares (diluted)M
23.06
22.19
22.17
25.82
24.52
25.20
26.24
24.80
25.54
27.17
17.97
2.08%
1.18%
53
5.70
Buyback yield%
15.95
17.48
15.91
14.50
13.04
10.81
8.14
8.71
5.80
5.74
19.93
8.14
11.92
53
1.009
D/E ratiox
1.555
1.667
1.834
1.869
1.838
2.026
2.319
2.267
2.286
2.211
0.327
2.267
1.948
40
86.45
Enterprise value₩B
61.33
65.26
72.68
83.11
96.83
104.3
122.2
126.0
123.4
132.6
105.8
6.48%
7.97%
63
69.37
LT debt₩B
90.85
96.15
96.95
109.5
110.1
119.9
121.5
117.6
121.7
133.0
77.62
3.85%
4.12%
60
Revenue
₩145.9B
3.01%
1.00×
Cost of revenue
₩102.2B
3.01%
1.00×
Operating expenses
₩21.22B
2.40%
0.94×
Property and equipment
17.56%
Cash and investments
17.10%
Spread over hurdle
(2.78%)