25.77
Revenue₩B
344.3
349.7
354.1
359.4
376.1
376.6
391.0
399.5
401.1
401.5
27.60
1.32%
1.81%
31
4.86
Revenue growth%
9.37
9.67
8.84
10.19
7.84
8.67
8.78
9.50
11.93
14.20
6.42
9.50
9.43
62
11.38
Gross margin%
21.38
19.83
17.04
18.28
17.53
19.21
19.75
19.69
19.02
18.04
17.16
19.21
19.12
40
12.46
Operating margin%
7.54
8.30
7.19
6.51
3.70
1.13
0.40
0.40
0.40
2.92
21.72
0.40
3.31
48
4.74
Net margin%
11.53
13.05
10.23
10.62
7.85
7.55
7.73
8.08
9.75
12.33
15.88
8.08
9.99
90
26.33
P/E ratio (avg)x
44.59
45.13
44.12
47.25
55.46
64.83
63.37
76.71
88.17
102.2
35.88
76.71
59.41
58
11.48
EV/EBITx
14.32
14.69
16.79
18.28
16.90
17.06
19.04
17.86
17.52
17.38
29.02
17.52
17.22
62
15.45
FCF yield (avg)%
34.39
33.69
35.80
33.86
30.86
30.14
31.64
31.11
29.39
29.05
20.70
30.14
31.37
10
13.85
FCF margin%
28.20
25.60
22.99
25.58
28.57
28.70
27.83
28.24
25.41
26.94
17.22
27.83
27.39
56
0.618
FCF / Net incomex
0.681
0.771
0.771
0.705
0.744
0.817
0.756
0.831
0.777
0.858
0.976
0.817
0.771
23
17.82
ROIC%
22.21
22.63
19.66
19.85
22.43
20.93
20.83
22.04
21.16
19.89
2.64
20.93
21.04
31
18.21
Return on equity%
22.21
19.80
21.98
20.91
23.29
21.84
21.63
20.69
23.69
25.20
12.49
21.84
21.91
13
5.95
Return on assets%
21.97
22.91
23.38
23.90
23.82
20.92
19.99
22.29
22.69
20.48
16.54
20.92
22.49
73
2,158
EPS₩
3,468
3,621
3,618
4,090
4,499
5,022
4,997
5,143
6,005
6,880
2,229
8.87%
9.15%
—
17.11
EPS growth%
9.74
11.54
13.37
14.55
12.53
13.68
10.92
11.95
14.23
16.31
26.94
13.68
12.95
83
5,647
Bookvalue per sh₩
12,081
12,914
13,435
15,964
15,991
17,781
21,069
21,839
22,303
25,792
7,232
10.03%
9.48%
—
8,158
FCF per share₩
8,274
8,377
9,626
11,183
12,729
13,972
13,932
14,523
16,100
17,797
5,939
6.93%
9.11%
—
2,868
Dividend per sh₩
9,704
11,289
10,866
12,749
14,084
16,489
17,198
19,354
20,086
21,037
4,018
8.35%
9.89%
—
12.91
Div yield (avg)%
30.11
32.98
32.66
33.22
31.27
30.38
30.05
29.10
30.30
27.84
20.11
30.05
30.34
66
4.43
Payout ratio%
14.73
14.39
14.66
16.97
18.39
16.95
16.42
13.82
13.87
12.22
7.06
13.87
14.70
12
21.12
Shares (diluted)M
30.84
31.78
30.68
33.94
35.08
33.72
32.23
32.21
36.37
36.72
20.28
0.92%
3.27%
41
6.67
Buyback yield%
17.13
17.37
16.35
14.79
15.77
15.82
16.39
13.91
14.61
12.27
2.93
14.61
15.79
90
0.915
D/E ratiox
0.294
0.326
0.319
0.343
0.371
0.417
0.429
0.436
0.478
0.526
1.658
0.436
0.394
31
283.1
Enterprise value₩B
278.2
265.5
245.9
230.3
208.9
192.8
199.2
203.5
222.6
207.5
338.1
(0.13%)
(3.22%)
7
346.9
LT debt₩B
101.0
108.0
117.0
127.2
126.8
118.2
109.0
124.1
127.3
129.0
141.6
0.35%
2.25%
41
Revenue
₩401.5B
1.81%
1.00×
Cost of revenue
₩267.6B
1.99%
1.02×
Operating expenses
₩58.28B
1.32%
0.95×
Property and equipment
19.47%
Goodwill & intangibles
15.35%
Spread over hurdle
(1.08%)