4.267
Revenue₩B
4.065
4.487
4.917
5.357
5.770
6.231
6.829
7.469
8.296
8.956
4.465
9.19%
9.34%
58
26.56
Revenue growth%
9.30
6.46
9.15
7.47
10.07
8.54
6.81
4.25
6.03
6.79
26.76
6.79
7.14
8
23.47
Gross margin%
9.79
7.40
5.61
3.68
1.41
0.40
3.08
1.71
0.53
0.40
11.51
0.53
2.39
33
2.17
Operating margin%
13.03
16.02
16.34
14.68
16.81
16.73
14.84
17.64
16.50
17.44
23.29
16.73
16.42
6
19.11
Net margin%
10.64
8.39
6.57
7.60
10.12
9.05
7.10
5.08
5.65
5.31
13.26
5.65
7.35
95
19.28
P/E ratio (avg)x
10.78
10.56
11.19
11.57
10.27
11.01
9.956
10.68
11.43
11.52
15.52
11.01
10.90
56
18.76
EV/EBITx
47.28
50.12
51.16
49.94
55.56
52.83
58.38
59.67
70.07
78.57
6.579
59.67
54.20
58
4.01
FCF yield (avg)%
19.42
20.11
21.29
18.99
18.77
19.54
19.70
19.47
17.59
16.42
21.07
19.47
19.44
85
9.00
FCF margin%
16.08
18.51
17.39
17.35
15.63
16.31
18.74
18.71
18.77
16.43
10.69
18.71
17.37
27
1.425
FCF / Net incomex
1.075
1.102
1.243
1.227
1.399
1.358
1.535
1.610
1.738
1.675
0.399
1.610
1.379
33
25.75
ROIC%
29.99
29.41
26.80
24.05
25.88
25.21
27.59
25.46
23.82
23.66
28.54
25.21
25.67
52
23.26
Return on equity%
6.28
4.81
5.75
3.72
1.63
1.48
0.40
0.74
0.40
1.13
21.97
0.74
1.55
85
23.10
Return on assets%
7.91
10.32
12.37
9.51
7.18
9.00
6.75
9.09
9.16
9.74
29.83
9.09
9.13
10
80.45
EPS₩
17.93
17.19
15.80
13.54
14.31
14.58
13.45
13.08
12.93
11.64
83.76
(4.05%)
(5.20%)
—
2.57
EPS growth%
11.11
9.37
12.09
13.79
13.04
12.19
14.28
16.99
15.23
13.38
22.69
14.28
13.21
40
112.94
Bookvalue per sh₩
47.60
44.72
44.56
45.40
48.29
52.49
57.04
53.26
54.68
49.09
104.82
0.33%
1.24%
—
55.23
FCF per share₩
26.28
28.93
28.02
31.15
27.57
29.44
31.60
34.90
31.41
34.61
88.93
4.65%
2.20%
—
37.17
Dividend per sh₩
74.03
83.61
91.14
95.32
114.14
117.74
114.21
128.53
144.38
165.73
117.45
7.74%
10.01%
—
4.87
Div yield (avg)%
17.62
19.97
21.14
22.39
20.21
19.82
22.10
21.69
19.41
18.44
14.83
19.82
20.09
60
7.35
Payout ratio%
4.66
4.41
5.57
4.46
2.63
2.14
2.56
1.91
2.63
2.60
20.80
2.56
2.63
82
36.86
Shares (diluted)M
35.60
38.89
40.45
37.08
39.46
38.93
40.34
39.37
40.95
46.37
37.63
3.28%
1.85%
16
25.02
Buyback yield%
10.04
12.23
12.04
14.68
16.71
17.69
15.97
17.55
17.03
14.11
25.44
17.03
15.32
47
1.371
D/E ratiox
2.106
1.884
1.733
1.827
1.903
1.734
1.787
1.617
1.490
1.322
1.349
1.617
1.761
18
6.307
Enterprise value₩B
0.675
0.635
0.639
0.663
0.646
0.616
0.580
0.549
0.571
0.519
6.965
(4.29%)
(3.05%)
20
4.795
LT debt₩B
6.938
6.937
7.804
7.813
8.461
10.01
11.43
11.55
13.63
14.28
5.076
11.04%
7.26%
66
Revenue
₩8.956B
9.34%
1.00×
Cost of revenue
₩4.703B
8.96%
0.97×
Operating expenses
₩1.086B
10.04%
1.07×
Property and equipment
19.74%
Cash and investments
18.77%
Spread over hurdle
33.44%