97.53
Revenue₩B
118.7
119.1
121.0
121.1
124.1
124.1
125.8
127.8
129.0
128.5
105.1
0.69%
0.90%
56
26.95
Revenue growth%
24.81
25.08
22.30
24.52
26.24
24.97
26.55
28.87
27.29
26.14
27.13
26.55
25.61
77
17.62
Gross margin%
3.71
4.47
5.93
7.86
4.94
3.33
3.72
4.14
4.81
2.72
5.28
3.72
4.30
13
12.16
Operating margin%
20.44
18.22
15.52
17.19
18.96
19.79
22.26
20.13
21.89
22.73
2.87
21.89
19.96
45
12.91
Net margin%
11.91
12.91
10.60
12.58
11.45
9.69
7.15
5.79
2.83
0.82
23.63
5.79
10.14
12
34.64
P/E ratio (avg)x
35.75
37.05
39.84
40.39
44.62
45.73
54.21
60.45
70.58
80.23
16.76
60.45
45.17
87
25.79
EV/EBITx
45.81
55.30
62.88
65.64
76.88
90.40
106.9
110.8
132.0
152.7
26.08
110.8
83.64
70
29.76
FCF yield (avg)%
9.68
7.55
5.18
7.20
7.57
5.37
7.15
7.33
10.15
11.90
28.56
7.33
7.44
7
24.14
FCF margin%
19.26
18.01
16.32
17.71
17.76
19.49
18.22
15.23
17.07
15.72
4.23
17.07
17.73
86
1.416
FCF / Net incomex
1.199
1.043
1.144
1.077
1.082
1.105
1.153
1.072
1.035
1.094
0.951
1.094
1.088
71
16.56
ROIC%
6.82
8.74
8.63
10.06
9.15
11.74
9.08
7.04
4.90
2.25
6.39
7.04
8.68
84
3.10
Return on equity%
25.59
27.01
24.22
23.22
21.56
21.04
22.34
21.01
19.05
22.05
15.55
21.04
22.19
94
17.42
Return on assets%
7.24
7.87
5.24
5.24
5.52
5.75
6.11
6.07
7.98
6.95
9.87
6.11
6.09
74
1,926
EPS₩
1,376
1,624
1,702
1,750
1,904
2,174
2,634
2,741
3,301
3,457
2,012
12.68%
9.40%
—
18.76
EPS growth%
22.65
20.20
18.10
21.00
21.33
20.46
19.74
18.28
17.48
16.34
17.46
18.28
19.97
49
1,080
Bookvalue per sh₩
1,692
1,719
1,845
2,029
2,137
2,144
2,210
2,184
1,984
2,023
1,563
(1.09%)
2.30%
—
1,254
FCF per share₩
1,658
1,682
1,613
1,739
1,571
1,490
1,527
1,430
1,354
1,289
1,705
(3.89%)
(2.50%)
—
1,066
Dividend per sh₩
2,814
3,124
3,533
4,047
4,387
4,667
5,146
5,947
5,666
6,051
1,196
6.64%
9.29%
—
3.07
Div yield (avg)%
9.23
8.36
9.15
8.80
6.58
7.41
5.41
3.98
1.89
4.64
18.25
4.64
6.99
24
8.40
Payout ratio%
21.23
23.23
25.75
25.23
24.68
24.15
26.16
26.65
25.83
27.27
10.07
26.16
25.49
45
41.82
Shares (diluted)M
60.76
67.67
71.67
73.32
73.24
76.11
82.31
84.34
84.23
83.03
42.72
2.54%
4.62%
55
12.57
Buyback yield%
12.06
12.40
11.50
12.46
11.76
14.61
15.59
16.60
19.37
20.93
4.17
16.60
13.53
68
0.772
D/E ratiox
1.871
1.814
1.991
1.922
1.844
1.974
2.175
2.302
2.682
2.590
0.357
2.302
1.982
62
93.54
Enterprise value₩B
94.19
89.15
88.95
91.11
99.90
100.4
96.06
100.7
113.1
126.4
94.73
4.81%
2.80%
6
63.84
LT debt₩B
92.13
98.07
91.99
100.1
111.2
103.0
105.9
109.8
125.5
142.3
40.28
5.05%
3.61%
50
Revenue
₩128.5B
0.90%
1.00×
Cost of revenue
₩89.92B
0.90%
1.00×
Operating expenses
₩27.22B
0.90%
1.00×
Cash and investments
17.99%
Property and equipment
16.27%
Spread over hurdle
(2.29%)