1.492
Revenue₩B
0.543
0.602
0.659
0.724
0.782
0.867
0.962
1.034
1.126
1.216
1.575
9.22%
9.40%
89
12.27
Revenue growth%
26.88
27.52
26.28
28.49
28.23
28.47
27.83
28.73
30.09
27.70
4.83
28.47
28.03
26
6.98
Gross margin%
8.27
7.06
10.05
12.43
12.12
11.07
12.68
11.92
9.60
7.59
28.61
11.07
10.56
33
4.57
Operating margin%
18.57
20.52
23.44
21.80
20.99
22.58
21.26
19.48
22.20
21.86
17.39
21.86
21.53
81
8.88
Net margin%
21.68
21.67
21.83
20.58
21.16
19.70
17.74
18.31
16.74
14.87
27.08
17.74
20.14
17
16.24
P/E ratio (avg)x
32.35
31.62
28.78
30.76
33.86
34.84
33.57
36.12
33.16
35.52
32.29
34.84
33.36
9
28.44
EV/EBITx
10.06
10.15
11.57
13.72
13.59
15.86
18.74
22.59
22.96
25.35
15.30
22.59
14.79
17
10.49
FCF yield (avg)%
21.33
19.61
21.33
22.61
21.85
19.99
17.40
14.46
15.59
13.32
8.07
15.59
19.80
15
2.46
FCF margin%
11.46
11.42
12.59
15.07
13.58
11.20
8.24
5.32
7.75
4.82
3.94
7.75
11.31
19
1.654
FCF / Net incomex
0.841
0.771
0.847
0.783
0.727
0.835
0.913
0.951
0.966
1.050
0.900
0.951
0.844
29
9.76
ROIC%
21.87
24.74
26.36
24.05
22.17
24.37
27.11
29.24
31.09
29.30
14.13
29.24
25.55
35
14.03
Return on equity%
1.24
0.40
0.40
0.83
0.40
2.14
0.40
2.49
1.15
1.86
18.28
1.86
0.99
61
15.29
Return on assets%
25.24
27.52
25.15
24.82
24.32
25.65
23.12
24.89
24.33
26.17
21.15
24.89
25.02
6
40.60
EPS₩
16.21
17.97
16.65
16.38
17.72
15.67
15.11
16.81
15.31
15.76
42.34
(2.32%)
0.44%
—
3.22
EPS growth%
17.02
18.79
19.61
16.90
19.01
21.98
24.43
23.09
25.15
27.52
12.40
24.43
20.79
7
57.02
Bookvalue per sh₩
17.44
15.98
15.52
15.55
15.03
16.18
15.94
17.26
15.84
16.45
22.36
1.82%
(0.64%)
—
79.12
FCF per share₩
152.32
156.00
172.70
183.68
211.96
230.28
237.27
267.17
279.75
294.80
76.34
6.82%
7.35%
—
46.66
Dividend per sh₩
98.94
100.18
115.85
121.36
130.24
130.58
146.33
160.53
160.14
161.46
48.20
4.39%
4.97%
—
13.22
Div yield (avg)%
2.31
3.41
5.31
5.96
5.43
2.53
3.87
6.87
8.69
10.21
25.52
6.87
5.37
88
16.88
Payout ratio%
27.14
29.53
26.62
29.29
26.30
24.34
23.06
20.69
17.98
20.47
25.98
20.69
25.32
92
13.86
Shares (diluted)M
17.46
16.21
15.80
14.95
14.97
16.98
16.90
18.99
21.08
22.11
14.41
8.12%
3.69%
42
22.15
Buyback yield%
1.44
0.40
3.35
3.38
5.12
3.39
0.51
2.95
2.35
0.40
15.52
2.35
2.65
88
0.385
D/E ratiox
1.523
1.451
1.577
1.701
1.822
1.891
1.691
1.558
1.608
1.477
1.230
1.608
1.593
32
1.088
Enterprise value₩B
1.316
1.428
1.293
1.428
1.264
1.126
1.056
0.993
0.985
0.937
1.074
(5.81%)
(4.39%)
23
1.452
LT debt₩B
1.446
1.496
1.655
1.682
1.739
1.839
1.929
1.696
1.518
1.471
0.866
(3.29%)
(0.03%)
38
Revenue
₩1.216B
9.40%
1.00×
Cost of revenue
₩713.8M
9.24%
0.99×
Operating expenses
₩129.2M
9.12%
0.97×
Property and equipment
18.44%
Cash and investments
14.08%
Spread over hurdle
(4.05%)