60.72
Revenue₩B
33.84
35.66
38.61
41.72
45.35
47.88
52.26
56.35
59.42
64.54
63.56
7.31%
7.43%
92
7.27
Revenue growth%
14.00
12.93
15.32
15.26
18.08
18.21
18.28
18.21
19.57
21.25
7.16
18.28
18.15
42
25.17
Gross margin%
6.09
7.88
9.54
7.95
9.75
9.13
11.87
11.88
11.69
13.93
11.73
11.87
9.64
93
2.60
Operating margin%
4.16
5.57
7.30
5.98
5.66
5.90
3.06
2.49
2.12
4.35
28.62
3.06
4.96
92
9.68
Net margin%
15.19
14.21
13.40
14.41
11.89
14.64
16.52
16.03
17.73
18.38
24.99
16.52
14.91
21
24.56
P/E ratio (avg)x
39.61
35.19
31.08
31.93
27.93
29.14
31.63
29.32
26.13
23.62
16.80
29.14
30.20
69
30.25
EV/EBITx
13.07
12.01
10.95
12.17
11.70
12.87
12.14
13.82
12.92
14.37
21.27
12.92
12.52
11
21.86
FCF yield (avg)%
21.38
18.86
17.75
18.04
20.36
21.38
20.29
21.98
19.49
20.11
14.87
20.29
20.20
26
4.00
FCF margin%
14.90
16.03
15.94
13.99
11.94
12.53
13.96
13.77
12.03
10.47
7.25
12.53
13.86
10
1.530
FCF / Net incomex
2.417
2.836
2.781
3.184
3.557
3.883
4.008
4.721
5.055
5.055
1.294
4.721
3.720
9
18.35
ROIC%
0.40
0.40
0.40
1.60
0.57
0.58
0.40
0.40
0.40
0.40
13.77
0.40
0.40
14
26.14
Return on equity%
28.60
30.68
30.66
30.62
32.83
32.66
34.81
33.94
31.13
30.72
12.71
32.66
30.93
95
16.69
Return on assets%
22.00
24.45
23.35
24.47
21.74
23.86
20.86
18.45
20.22
22.04
10.73
20.86
22.02
34
1,335
EPS₩
1,494
1,523
1,614
1,633
1,523
1,487
1,378
1,343
1,272
1,116
1,483
(6.02%)
(2.34%)
—
18.04
EPS growth%
17.45
20.06
21.67
19.25
20.05
18.16
19.56
16.95
16.96
16.19
23.50
16.96
18.70
36
3,317
Bookvalue per sh₩
2,245
2,244
2,052
2,091
2,200
2,397
2,424
2,261
2,263
2,064
1,861
(1.27%)
(1.66%)
—
2,703
FCF per share₩
3,389
3,497
3,201
3,528
3,471
3,946
4,383
4,110
4,154
4,107
1,500
3.43%
3.02%
—
677.40
Dividend per sh₩
1,243
1,058
969.84
1,013
1,063
1,059
1,133
1,047
975.89
844.72
1,980
(4.49%)
(3.89%)
—
9.60
Div yield (avg)%
10.27
12.18
11.05
10.12
11.50
13.55
13.13
11.78
9.78
6.98
19.42
11.78
11.27
13
5.64
Payout ratio%
2.36
0.40
0.90
0.40
1.32
4.04
5.54
4.33
2.40
0.41
20.05
4.04
1.84
76
8.587
Shares (diluted)M
9.882
10.11
8.690
7.573
6.692
6.851
6.435
7.027
7.069
6.877
8.664
0.55%
(4.66%)
75
28.01
Buyback yield%
17.03
14.34
17.03
14.67
17.40
18.59
18.28
15.33
14.02
14.90
24.62
15.33
16.18
86
1.604
D/E ratiox
0.379
0.398
0.360
0.326
0.338
0.381
0.350
0.370
0.377
0.359
1.582
0.370
0.365
64
32.64
Enterprise value₩B
58.37
62.03
71.29
84.03
97.22
103.5
112.7
118.3
120.6
116.8
15.66
3.73%
8.37%
39
5.456
LT debt₩B
13.63
14.61
13.19
13.59
13.55
14.13
13.68
15.06
15.50
16.77
17.13
4.36%
3.10%
89
Revenue
₩64.54B
7.43%
1.00×
Cost of revenue
₩42.78B
7.51%
1.01×
Operating expenses
₩13.08B
7.21%
0.98×
Cash and investments
17.12%
Property and equipment
15.72%
Spread over hurdle
(4.97%)