101.8
Revenue₩B
144.4
144.0
145.3
147.2
145.8
147.2
149.1
150.2
150.0
149.1
104.5
0.44%
0.38%
26
7.71
Revenue growth%
1.47
0.40
0.40
0.53
2.09
0.63
2.86
5.83
7.83
7.19
12.93
5.83
1.78
76
22.31
Gross margin%
29.83
30.38
33.32
35.35
34.15
36.90
39.68
40.35
41.09
38.48
3.25
39.68
36.12
34
7.13
Operating margin%
16.44
14.22
11.42
10.49
7.58
6.27
8.77
10.76
12.73
11.45
20.18
10.76
11.09
57
28.60
Net margin%
0.40
0.40
1.04
2.87
3.22
1.48
0.40
1.79
1.84
3.56
27.18
1.79
1.63
53
16.24
P/E ratio (avg)x
42.02
46.80
45.73
50.95
57.76
51.83
50.41
48.87
45.73
49.87
25.19
49.87
49.37
79
12.72
EV/EBITx
34.02
34.39
34.02
38.26
39.54
43.09
45.60
51.32
58.71
69.42
23.87
51.32
41.32
74
12.09
FCF yield (avg)%
31.57
32.09
34.77
33.28
31.61
31.10
30.60
31.24
32.85
34.68
28.90
31.24
31.85
30
11.35
FCF margin%
19.41
17.73
17.49
17.57
18.22
18.68
21.64
20.69
21.97
21.73
16.62
21.64
19.05
62
1.299
FCF / Net incomex
0.213
0.221
0.263
0.257
0.261
0.264
0.268
0.296
0.290
0.316
0.169
0.290
0.263
46
11.87
ROIC%
6.97
9.78
12.32
13.09
11.43
10.63
11.27
10.12
11.74
13.94
17.87
11.27
11.35
72
21.26
Return on equity%
11.60
9.75
7.54
8.93
9.87
10.76
10.06
11.89
12.84
10.40
18.42
10.76
10.23
39
15.50
Return on assets%
25.45
28.15
26.52
28.90
30.66
30.57
32.95
32.91
35.43
32.57
16.23
32.91
30.61
70
3,080
EPS₩
3,584
4,050
4,294
4,053
3,975
4,386
4,927
5,649
5,906
6,274
3,248
9.56%
5.69%
—
17.38
EPS growth%
12.90
13.93
15.07
12.52
11.70
9.87
7.14
7.65
8.68
10.71
2.18
8.68
11.21
82
6,621
Bookvalue per sh₩
5,246
5,269
5,087
4,590
4,917
5,504
5,404
6,002
6,447
5,717
4,149
3.06%
0.21%
—
3,175
FCF per share₩
9,604
9,427
10,674
12,268
12,656
12,247
11,579
12,522
13,681
14,184
3,950
2.31%
5.47%
—
983.33
Dividend per sh₩
9,548
9,817
11,493
12,176
12,752
14,037
14,675
14,768
17,232
18,055
3,828
7.20%
8.19%
—
6.35
Div yield (avg)%
4.03
4.27
3.64
6.40
5.24
8.11
10.85
8.08
6.02
4.36
16.02
8.08
5.63
51
13.47
Payout ratio%
2.78
2.34
0.40
1.83
2.47
3.64
3.17
1.81
1.60
1.49
24.46
1.81
2.09
35
6.523
Shares (diluted)M
7.006
6.848
6.892
7.278
7.778
7.821
8.407
8.762
8.240
7.989
6.314
0.54%
1.48%
68
4.73
Buyback yield%
10.61
9.87
10.68
8.16
7.40
7.81
8.36
5.61
5.23
7.00
3.50
7.00
7.98
95
0.193
D/E ratiox
1.917
2.166
2.039
2.217
2.056
1.966
1.873
2.024
2.029
2.092
1.304
2.024
2.034
63
34.66
Enterprise value₩B
109.7
119.8
121.3
139.8
155.9
147.0
138.4
136.8
158.1
169.3
40.28
1.66%
4.14%
12
73.66
LT debt₩B
68.16
66.01
59.58
56.81
52.18
49.86
47.51
52.78
49.50
48.96
117.3
(1.27%)
(3.69%)
45
Revenue
₩149.1B
0.38%
1.00×
Cost of revenue
₩97.67B
0.38%
1.00×
Operating expenses
₩16.65B
0.03%
0.97×
Cash and investments
18.20%
Goodwill & intangibles
16.97%
Property and equipment
16.68%
Spread over hurdle
32.10%