64.96
Revenue₩B
208.7
213.9
212.2
209.4
214.7
217.8
217.1
222.5
217.2
218.3
68.73
0.33%
0.64%
15
25.13
Revenue growth%
21.23
23.12
26.01
27.14
27.29
30.01
31.10
29.35
28.42
30.22
9.88
30.01
27.86
82
21.38
Gross margin%
22.22
25.16
28.13
29.65
31.83
30.22
27.52
24.90
25.02
24.40
20.19
25.02
26.34
35
15.26
Operating margin%
20.66
21.67
20.82
23.02
23.42
23.65
26.31
27.30
26.47
24.61
13.80
26.31
23.53
27
29.05
Net margin%
21.44
23.89
26.36
25.01
22.77
25.65
27.01
29.02
26.33
24.14
14.00
26.33
25.33
75
9.208
P/E ratio (avg)x
15.65
15.13
15.42
17.26
18.31
21.46
20.25
19.55
18.68
18.52
14.98
19.55
18.41
59
11.31
EV/EBITx
27.37
24.92
24.66
27.54
25.16
28.52
28.49
32.05
32.06
29.04
16.30
29.04
28.01
54
13.67
FCF yield (avg)%
6.31
6.76
9.67
9.44
9.01
9.71
10.23
8.50
9.10
10.55
13.99
9.71
9.27
71
24.95
FCF margin%
7.97
5.75
2.89
1.30
1.08
0.53
0.40
0.40
0.83
0.40
20.92
0.40
0.96
43
1.260
FCF / Net incomex
0.650
0.743
0.806
0.866
0.996
1.052
1.087
1.069
1.266
1.354
1.015
1.087
1.024
35
8.04
ROIC%
10.55
9.51
9.01
10.07
8.01
7.63
10.02
10.59
10.82
13.66
8.26
10.59
10.04
63
9.72
Return on equity%
14.48
15.30
14.02
16.40
13.58
13.33
15.49
16.25
13.56
12.07
16.72
13.56
14.25
79
6.48
Return on assets%
22.41
21.73
19.93
22.47
21.39
22.67
20.13
19.73
20.96
22.40
10.03
20.96
21.56
46
2,091
EPS₩
1,598
1,435
1,449
1,336
1,386
1,237
1,316
1,274
1,328
1,192
2,275
(2.97%)
(2.08%)
—
23.78
EPS growth%
3.42
1.43
0.40
0.40
1.36
1.29
0.40
0.40
0.40
2.58
19.44
0.40
0.85
54
384.50
Bookvalue per sh₩
2,931
3,265
3,676
4,174
4,523
4,927
5,245
5,261
5,990
6,004
1,074
5.83%
7.07%
—
2,221
FCF per share₩
2,003
1,861
2,065
2,137
2,224
2,407
2,533
2,536
2,748
2,581
1,678
3.02%
2.36%
—
1,082
Dividend per sh₩
1,698
1,959
2,140
2,388
2,492
2,726
2,923
3,134
3,414
3,722
1,711
8.35%
7.43%
—
4.08
Div yield (avg)%
28.54
29.62
31.19
31.15
34.11
34.35
32.21
32.34
32.68
31.99
16.09
32.34
32.10
18
6.21
Payout ratio%
10.34
8.70
8.44
7.61
5.51
3.21
4.05
6.04
5.04
4.98
6.69
4.98
5.78
13
52.67
Shares (diluted)M
34.60
32.26
30.36
27.42
29.80
27.43
27.48
25.33
24.19
26.02
54.09
(2.67%)
(3.93%)
68
12.63
Buyback yield%
14.59
14.48
12.98
10.84
13.63
13.22
12.34
11.27
10.28
12.15
17.08
12.15
12.66
53
1.712
D/E ratiox
2.168
2.391
2.655
2.814
2.763
2.852
3.057
3.642
4.111
4.786
1.228
3.642
2.833
66
135.7
Enterprise value₩B
181.4
173.1
166.8
188.4
193.3
190.1
193.5
191.2
185.2
190.6
19.01
(0.27%)
1.36%
92
119.8
LT debt₩B
76.51
71.70
74.51
64.85
62.69
59.33
53.37
47.74
48.29
43.82
114.8
(6.91%)
(4.86%)
77
Revenue
₩218.3B
0.64%
1.00×
Cost of revenue
₩137.4B
1.15%
1.05×
Operating expenses
₩52.07B
(0.02%)
0.94×
Cash and investments
13.89%
Property and equipment
13.73%
Spread over hurdle
(3.42%)