19.47
Revenue₩B
143.4
140.2
142.6
140.5
138.3
137.0
135.9
139.0
139.2
136.7
20.54
(0.22%)
(0.54%)
82
25.82
Revenue growth%
21.14
18.44
20.72
19.27
20.21
18.17
20.14
19.88
17.04
17.53
24.71
18.17
19.57
70
4.05
Gross margin%
7.63
6.78
9.02
11.46
11.45
12.64
14.28
12.79
12.35
10.45
14.54
12.64
11.45
72
4.37
Operating margin%
3.80
4.40
3.44
0.69
1.45
2.93
0.80
0.40
0.40
0.40
27.96
0.40
1.12
63
21.76
Net margin%
21.93
19.42
20.22
17.33
19.38
21.81
23.97
26.23
29.03
28.48
28.30
26.23
21.87
14
6.713
P/E ratio (avg)x
38.11
40.71
39.68
40.83
44.59
46.79
51.19
48.98
45.66
45.32
22.80
46.79
44.95
13
28.80
EV/EBITx
48.41
51.84
54.57
61.45
63.64
69.15
71.73
82.26
84.36
85.66
21.32
82.26
66.40
69
26.27
FCF yield (avg)%
9.38
7.16
7.83
5.82
3.10
3.33
3.37
4.18
1.21
0.40
6.76
3.33
3.78
40
20.97
FCF margin%
15.14
13.69
15.75
13.48
13.51
12.60
13.25
12.67
15.01
15.24
27.29
13.25
13.60
55
0.417
FCF / Net incomex
1.497
1.605
1.797
1.618
1.764
1.968
2.101
1.882
1.914
2.067
1.433
1.968
1.840
34
14.29
ROIC%
15.33
18.09
18.73
15.89
17.85
16.56
18.02
20.76
18.95
18.54
21.18
18.54
18.06
25
12.78
Return on equity%
19.45
19.29
16.91
17.55
18.34
18.27
17.43
18.95
20.26
23.10
4.32
18.95
18.65
29
17.38
Return on assets%
26.13
24.70
22.72
24.33
22.54
21.99
24.46
24.25
22.42
21.68
17.54
22.42
23.48
17
4,008
EPS₩
1,298
1,145
1,168
1,264
1,137
1,046
943.34
1,015
919.90
996.43
4,365
(2.60%)
(2.71%)
—
13.99
EPS growth%
29.57
31.87
33.30
35.41
34.62
34.74
32.46
34.84
33.03
30.39
22.16
33.03
33.16
14
4,216
Bookvalue per sh₩
2,128
2,343
2,163
2,043
1,963
2,120
2,197
2,149
2,237
2,176
4,516
2.08%
(0.57%)
—
2,768
FCF per share₩
2,058
2,194
2,031
2,197
2,389
2,234
2,547
2,424
2,215
2,531
3,227
1.17%
3.16%
—
4,416
Dividend per sh₩
3,866
4,261
4,050
4,079
4,692
4,855
4,599
4,710
4,816
5,307
2,523
2.49%
3.96%
—
10.47
Div yield (avg)%
11.12
9.63
10.91
8.73
9.96
9.22
7.09
9.09
10.93
11.56
10.50
9.22
9.79
64
18.32
Payout ratio%
27.81
25.99
26.39
27.73
30.49
28.81
30.91
32.59
31.89
29.21
2.30
30.91
29.01
7
22.84
Shares (diluted)M
26.01
29.51
29.12
29.70
31.88
32.76
33.08
34.63
36.27
42.35
23.34
5.85%
4.92%
23
28.04
Buyback yield%
14.12
11.56
10.34
12.95
15.66
18.12
20.19
22.34
22.08
19.38
26.85
20.19
16.89
67
0.955
D/E ratiox
0.821
0.828
0.901
0.844
0.738
0.766
0.654
0.597
0.652
0.647
0.932
0.652
0.752
31
78.92
Enterprise value₩B
45.17
52.97
55.84
58.78
66.17
78.75
91.60
99.82
97.87
95.90
92.56
7.70%
9.44%
22
70.26
LT debt₩B
127.8
138.4
130.5
139.5
142.5
138.0
158.4
150.1
173.4
174.2
89.62
4.09%
4.07%
8
Revenue
₩136.7B
(0.54%)
1.00×
Cost of revenue
₩89.84B
(0.84%)
0.97×
Operating expenses
₩26.79B
(0.26%)
1.03×
Goodwill & intangibles
16.53%
Cash and investments
16.33%
Property and equipment
15.23%
Spread over hurdle
(2.85%)