1.371
Revenue₩B
2.054
2.134
2.232
2.253
2.372
2.441
2.488
2.502
2.588
2.651
1.531
2.25%
2.90%
9
12.42
Revenue growth%
10.62
9.21
6.87
9.43
8.59
11.40
10.34
12.75
13.78
15.23
11.52
12.75
10.48
14
6.52
Gross margin%
13.16
11.28
8.68
8.33
8.77
10.09
7.19
7.82
7.40
6.47
15.33
7.40
8.51
87
16.00
Operating margin%
14.21
13.92
13.05
11.97
12.86
13.71
13.82
12.79
12.95
13.60
5.65
13.60
13.33
58
6.54
Net margin%
9.94
12.19
11.82
13.51
10.55
8.71
7.15
4.56
2.64
1.42
11.10
4.56
9.33
36
34.98
P/E ratio (avg)x
31.99
30.36
34.59
39.53
37.36
40.42
46.39
52.08
52.05
48.81
18.73
48.81
39.98
66
33.56
EV/EBITx
52.69
61.14
63.70
71.90
72.92
86.46
90.16
98.94
96.12
107.2
8.587
96.12
79.69
91
9.39
FCF yield (avg)%
26.85
24.93
27.54
27.01
26.63
28.36
31.03
30.65
31.60
30.18
7.31
30.65
27.95
17
6.77
FCF margin%
15.62
13.43
12.40
13.95
15.64
18.07
15.87
13.69
14.81
16.52
8.47
15.87
15.21
50
1.078
FCF / Net incomex
0.614
0.609
0.543
0.550
0.545
0.487
0.521
0.490
0.447
0.442
0.624
0.487
0.532
6
28.86
ROIC%
6.30
5.22
3.77
2.93
2.40
0.40
0.40
0.40
0.40
0.40
29.82
0.40
1.40
42
29.45
Return on equity%
25.70
28.62
29.00
30.44
29.03
31.13
33.97
36.66
35.82
38.45
21.01
35.82
30.79
51
9.60
Return on assets%
15.71
17.26
15.91
18.36
16.75
15.32
18.20
17.22
17.01
15.42
21.29
17.01
16.88
93
49.60
EPS₩
14.82
13.11
12.89
12.32
11.99
11.34
12.45
12.65
13.41
11.89
50.62
(0.18%)
(2.88%)
—
25.52
EPS growth%
10.73
12.88
13.12
14.97
12.26
13.32
10.92
10.82
12.72
14.13
10.26
12.72
12.80
72
18.55
Bookvalue per sh₩
81.49
83.65
92.07
86.17
87.56
93.38
97.00
104.52
111.93
100.39
22.70
2.77%
1.75%
—
14.30
FCF per share₩
51.95
48.16
48.87
46.33
49.21
50.92
51.00
48.22
45.98
45.23
22.00
(1.67%)
(1.03%)
—
30.31
Dividend per sh₩
79.26
88.18
80.22
88.93
97.85
108.54
107.74
112.31
99.36
89.88
63.11
(1.69%)
2.41%
—
13.77
Div yield (avg)%
13.57
13.38
11.86
13.21
12.30
14.29
15.69
13.09
11.06
11.18
29.39
13.09
13.15
13
15.74
Payout ratio%
30.80
30.17
32.44
34.91
37.77
35.49
37.23
36.21
33.75
35.36
22.82
35.49
35.14
16
14.17
Shares (diluted)M
13.11
11.48
10.05
10.34
10.06
9.748
9.134
9.639
9.646
8.567
13.65
(3.17%)
(4.34%)
95
24.11
Buyback yield%
35.61
36.80
38.12
40.30
37.58
36.03
38.29
37.33
38.24
35.61
10.02
37.33
37.46
76
1.498
D/E ratiox
0.880
0.835
0.797
0.744
0.703
0.754
0.671
0.736
0.730
0.790
1.630
0.736
0.749
58
1.749
Enterprise value₩B
4.183
4.990
5.015
5.704
6.373
6.494
6.447
6.926
8.052
8.884
0.241
6.87%
8.01%
53
1.682
LT debt₩B
2.887
3.129
2.916
2.804
2.839
3.021
2.859
2.822
2.977
2.899
0.302
0.42%
0.45%
79
Revenue
₩2.651B
2.90%
1.00×
Cost of revenue
₩1.587B
2.68%
0.98×
Operating expenses
₩502.5M
3.24%
1.03×
Property and equipment
19.99%
Cash and investments
18.26%
Spread over hurdle
31.45%