4.615
Revenue₩B
8.111
8.986
9.922
10.88
12.05
13.20
14.02
15.02
16.11
17.58
4.998
7.85%
8.72%
66
13.28
Revenue growth%
5.40
7.55
4.90
5.98
5.95
4.89
1.91
0.40
0.40
1.59
26.11
1.59
4.90
75
23.79
Gross margin%
9.80
7.11
7.69
7.49
10.35
9.98
11.49
13.95
16.94
17.68
24.00
13.95
10.17
95
20.57
Operating margin%
16.73
13.84
14.03
15.12
15.66
12.76
13.16
11.57
10.37
8.12
13.50
11.57
13.50
94
9.94
Net margin%
11.66
10.46
12.43
10.94
10.01
8.49
7.39
4.46
1.70
3.88
6.13
4.46
9.25
58
22.93
P/E ratio (avg)x
40.35
45.02
46.43
48.44
48.61
51.33
49.03
46.66
51.32
57.88
22.26
51.32
48.53
47
7.193
EV/EBITx
17.28
16.81
16.16
19.05
21.23
23.45
25.32
28.34
29.22
29.64
14.79
28.34
22.34
67
12.91
FCF yield (avg)%
16.96
15.92
18.47
21.25
23.64
26.28
26.80
25.20
26.41
26.16
4.96
26.28
24.42
69
24.74
FCF margin%
6.56
4.27
4.78
3.05
5.19
6.26
6.84
8.68
10.82
9.45
13.64
8.68
6.41
23
0.493
FCF / Net incomex
0.607
0.631
0.641
0.656
0.725
0.824
0.928
1.032
1.222
1.244
1.318
1.032
0.775
63
15.74
ROIC%
0.58
0.40
3.27
0.74
1.91
2.83
2.68
2.69
0.40
2.05
25.56
2.68
1.98
42
7.15
Return on equity%
7.96
9.60
9.09
10.87
11.00
12.92
14.61
16.75
13.90
15.50
16.84
14.61
11.96
46
15.35
Return on assets%
9.81
7.17
7.76
7.40
7.00
6.00
7.01
8.08
9.66
8.46
29.02
8.08
7.58
62
60.35
EPS₩
49.88
49.14
49.13
55.16
52.36
54.30
59.08
65.24
68.24
77.68
62.55
8.21%
5.91%
—
24.95
EPS growth%
10.00
11.12
10.59
13.09
10.32
7.50
5.41
7.92
9.32
8.68
6.83
7.92
9.66
61
89.13
Bookvalue per sh₩
128.90
133.61
145.71
156.43
173.01
182.59
189.80
207.68
209.01
195.40
75.35
2.46%
5.16%
—
88.93
FCF per share₩
158.57
152.43
171.07
186.00
196.42
202.13
220.82
219.89
223.62
227.39
36.57
2.97%
3.14%
—
132.72
Dividend per sh₩
40.12
43.89
43.10
42.72
37.71
38.04
37.12
38.44
35.78
33.26
89.61
(2.48%)
(1.09%)
—
6.60
Div yield (avg)%
19.25
17.36
17.24
17.03
19.86
21.27
18.93
18.54
16.68
15.15
26.15
18.54
17.95
46
9.66
Payout ratio%
7.24
9.74
9.08
10.32
10.90
13.13
13.91
11.94
10.47
11.14
4.28
11.94
10.68
17
37.90
Shares (diluted)M
36.82
38.79
38.00
37.26
36.40
39.91
39.26
36.75
42.25
39.01
38.03
1.39%
0.32%
66
13.61
Buyback yield%
0.95
2.44
0.40
0.40
0.83
1.09
2.68
3.23
5.15
3.79
18.55
3.23
1.76
60
0.164
D/E ratiox
2.084
2.201
2.322
2.193
2.063
1.934
2.165
2.456
2.490
2.654
1.199
2.456
2.197
67
6.413
Enterprise value₩B
1.885
1.955
1.963
2.064
2.026
1.989
2.119
2.140
1.912
1.774
6.984
(2.62%)
(1.65%)
24
11.94
LT debt₩B
16.38
18.28
19.78
21.97
23.01
24.74
28.37
32.36
34.70
39.99
1.107
11.69%
9.47%
35
Revenue
₩17.58B
8.72%
1.00×
Cost of revenue
₩12.31B
8.72%
1.00×
Operating expenses
₩2.448B
9.02%
1.03×
Goodwill & intangibles
17.55%
Property and equipment
14.35%
Spread over hurdle
(4.18%)