173.9
Revenue₩B
353.5
362.4
367.4
374.7
379.7
398.6
418.6
436.1
455.7
467.0
184.2
4.23%
3.37%
94
26.42
Revenue growth%
12.38
13.72
13.99
11.09
12.58
12.05
12.05
14.00
16.03
18.23
2.94
14.00
13.15
13
20.36
Gross margin%
4.70
3.87
2.77
0.40
2.15
4.12
4.91
2.95
3.56
5.82
15.86
4.12
3.72
35
27.87
Operating margin%
20.66
19.71
18.03
20.20
20.04
22.05
20.22
23.17
25.35
23.28
11.18
23.17
20.44
61
4.97
Net margin%
25.02
25.77
27.83
27.44
29.26
29.65
26.87
26.88
25.10
25.99
11.68
26.87
26.88
32
35.21
P/E ratio (avg)x
10.49
12.78
13.66
14.56
17.02
18.66
19.39
22.64
22.33
24.16
27.43
22.33
17.84
32
30.90
EV/EBITx
24.42
23.91
28.20
30.88
34.39
34.08
34.54
40.55
43.77
48.36
37.34
40.55
34.24
55
20.68
FCF yield (avg)%
10.97
12.92
14.77
14.42
16.07
15.75
17.92
17.07
15.35
14.02
3.27
15.75
15.06
19
3.28
FCF margin%
8.40
7.56
9.25
11.45
12.52
14.29
14.89
16.50
13.67
12.97
16.74
14.29
12.74
48
0.780
FCF / Net incomex
0.399
0.479
0.505
0.497
0.539
0.555
0.659
0.739
0.854
0.970
1.454
0.739
0.547
78
7.95
ROIC%
27.61
25.53
25.38
26.97
25.99
26.75
23.77
22.39
21.35
23.42
28.36
23.42
25.46
73
5.92
Return on equity%
4.98
3.06
3.66
3.69
3.76
5.16
5.68
4.47
3.33
0.87
19.79
4.47
3.73
88
2.07
Return on assets%
16.25
13.46
12.63
15.15
13.70
16.09
13.27
10.71
8.65
6.95
6.15
10.71
13.36
80
5,689
EPS₩
5,169
5,253
5,717
5,621
5,696
5,828
5,654
5,336
4,896
4,661
5,900
(3.93%)
(0.84%)
—
12.38
EPS growth%
16.12
16.09
15.09
16.61
14.44
15.88
16.28
14.77
11.90
10.29
6.73
14.77
15.49
17
6,321
Bookvalue per sh₩
6,392
6,037
6,457
6,401
7,327
6,903
6,863
6,325
6,376
6,560
5,571
(2.19%)
1.41%
—
3,205
FCF per share₩
2,512
2,419
2,132
2,191
2,309
2,287
2,258
2,110
1,907
1,695
1,664
(5.99%)
(5.02%)
—
5,416
Dividend per sh₩
7,784
9,260
9,046
9,139
9,775
9,626
10,627
12,642
14,891
17,748
5,617
12.67%
10.05%
—
28.44
Div yield (avg)%
9.69
9.14
9.63
6.83
9.82
12.49
9.97
7.58
7.05
6.43
16.10
7.58
9.39
72
19.53
Payout ratio%
23.79
24.29
25.69
26.75
25.36
22.92
21.21
19.71
22.31
21.15
12.21
21.21
23.36
19
48.21
Shares (diluted)M
46.21
53.14
57.36
60.89
63.42
62.96
72.82
68.53
70.02
68.27
50.01
1.49%
3.38%
20
19.61
Buyback yield%
0.40
0.40
0.40
0.40
2.51
5.17
3.94
4.73
2.18
3.21
24.38
3.94
2.35
42
0.938
D/E ratiox
0.732
0.686
0.789
0.858
0.873
0.997
1.130
1.201
1.275
1.334
0.324
1.201
0.935
23
38.92
Enterprise value₩B
266.5
297.4
345.5
370.3
399.5
434.8
520.8
608.4
718.8
784.2
144.9
14.44%
12.35%
37
111.6
LT debt₩B
64.26
69.37
66.88
62.60
65.83
72.63
73.53
74.32
72.69
80.34
84.67
4.07%
2.31%
25
Revenue
₩467.0B
3.37%
1.00×
Cost of revenue
₩326.9B
3.37%
1.00×
Operating expenses
₩92.66B
3.23%
0.99×
Cash and investments
15.17%
Property and equipment
15.14%
Spread over hurdle
(2.75%)