121.3
Revenue₩B
50.11
53.07
55.97
58.87
61.98
66.81
70.34
76.06
82.36
88.78
133.8
7.45%
6.76%
78
9.01
Revenue growth%
9.46
12.00
9.27
11.57
10.20
8.20
9.10
9.41
9.88
12.48
29.00
9.41
9.67
70
23.23
Gross margin%
0.40
0.40
0.40
2.14
0.40
0.40
2.76
4.27
4.15
4.32
11.30
4.15
1.27
39
8.07
Operating margin%
18.45
17.11
19.26
19.85
21.07
18.94
17.92
17.21
19.66
20.70
10.86
18.94
19.10
13
11.04
Net margin%
17.71
14.90
13.79
13.34
10.75
8.74
7.13
9.48
11.47
10.20
21.70
9.48
11.11
15
30.27
P/E ratio (avg)x
29.27
32.01
30.80
32.46
33.46
31.81
29.59
33.98
39.11
36.84
27.84
33.98
32.23
53
6.714
EV/EBITx
8.723
9.305
8.899
9.209
9.579
8.527
7.866
8.434
8.050
7.812
25.00
8.050
8.625
32
11.03
FCF yield (avg)%
2.94
4.97
4.36
6.68
9.06
7.60
5.92
8.61
6.09
6.65
18.16
6.65
6.37
35
12.99
FCF margin%
23.43
23.17
25.29
26.50
28.82
27.21
26.81
28.52
30.58
29.67
27.40
28.52
27.01
61
0.468
FCF / Net incomex
0.914
0.861
0.801
0.784
0.814
0.850
0.858
0.862
0.976
1.017
0.117
0.862
0.860
34
24.06
ROIC%
16.74
19.10
19.58
17.13
17.88
16.38
18.48
16.60
19.45
22.14
28.36
18.48
18.18
24
29.67
Return on equity%
28.28
29.51
28.23
30.38
30.05
31.70
31.52
33.29
34.18
34.13
12.20
33.29
30.95
57
9.06
Return on assets%
27.37
26.09
25.72
24.92
25.66
24.53
21.94
24.17
25.66
24.29
25.89
24.29
25.29
94
2,170
EPS₩
1,870
2,014
1,733
1,770
1,788
1,890
2,032
2,038
1,969
2,106
2,226
3.33%
(0.41%)
—
12.14
EPS growth%
15.78
18.65
20.20
17.89
15.88
14.03
16.92
15.96
18.16
20.59
6.55
16.92
17.40
44
2,138
Bookvalue per sh₩
2,810
2,892
2,823
2,727
2,597
2,997
3,126
3,221
3,747
3,868
1,877
8.29%
2.72%
—
1,175
FCF per share₩
1,530
1,563
1,698
1,906
1,889
1,842
1,873
1,777
1,666
1,683
1,163
(2.29%)
1.75%
—
535.71
Dividend per sh₩
3,088
2,849
2,823
2,798
2,817
3,094
3,174
3,150
3,530
3,703
1,158
5.62%
0.84%
—
9.27
Div yield (avg)%
6.98
7.43
8.16
5.42
6.89
8.64
7.05
7.64
9.32
10.29
27.14
8.64
7.54
93
24.52
Payout ratio%
14.75
15.12
17.42
18.41
19.32
17.66
19.83
22.80
21.15
23.45
23.65
21.15
18.87
64
21.06
Shares (diluted)M
21.02
21.52
21.56
21.88
23.65
25.56
26.70
25.53
26.39
27.76
21.30
3.25%
2.04%
74
2.30
Buyback yield%
23.15
22.28
24.84
27.70
26.28
28.42
29.51
30.12
31.18
30.66
11.84
30.12
28.06
21
1.654
D/E ratiox
0.241
0.250
0.264
0.261
0.284
0.268
0.235
0.243
0.246
0.245
1.521
0.245
0.248
66
87.50
Enterprise value₩B
91.42
86.99
83.17
92.24
88.36
95.94
106.5
120.7
131.5
127.1
98.37
7.55%
3.66%
75
15.72
LT debt₩B
25.29
29.62
35.49
41.02
40.48
45.95
54.58
58.59
64.85
73.56
16.42
12.69%
11.66%
90
Revenue
₩88.78B
6.76%
1.00×
Cost of revenue
₩46.09B
6.75%
1.00×
Operating expenses
₩13.76B
7.46%
1.07×
Cash and investments
15.61%
Goodwill & intangibles
14.83%
Spread over hurdle
(1.86%)