118.2
Revenue₩B
145.7
148.1
153.2
159.6
168.7
171.9
175.1
181.7
192.1
201.6
122.5
3.63%
3.74%
67
26.12
Revenue growth%
22.70
23.22
20.27
18.57
18.75
18.07
18.26
16.39
19.22
18.02
15.69
18.07
18.66
12
20.78
Gross margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.32
3.69
10.68
0.40
0.40
13
8.56
Operating margin%
4.46
6.46
8.19
5.76
7.19
8.76
9.52
9.08
7.90
5.77
19.33
8.76
7.54
34
5.11
Net margin%
19.81
20.75
18.37
20.91
20.91
19.27
17.57
16.10
15.59
16.10
23.87
16.10
18.82
20
19.29
P/E ratio (avg)x
32.86
29.12
26.70
24.34
27.04
27.84
26.13
23.68
23.86
23.77
29.68
23.86
26.42
15
34.93
EV/EBITx
28.36
31.34
35.10
33.66
38.24
40.30
42.30
41.51
39.86
42.10
27.95
41.51
39.05
94
28.08
FCF yield (avg)%
15.64
15.90
13.13
10.66
13.48
15.01
17.58
16.25
16.48
15.52
18.16
16.25
15.58
5
14.28
FCF margin%
21.52
20.65
21.53
22.33
25.22
27.18
24.82
27.39
24.61
22.77
7.15
24.82
23.69
67
0.176
FCF / Net incomex
0.169
0.176
0.195
0.193
0.205
0.233
0.251
0.247
0.274
0.303
1.787
0.251
0.219
29
12.64
ROIC%
23.01
24.69
23.86
25.63
26.68
24.87
22.12
23.46
22.04
21.63
13.89
22.12
23.66
12
29.55
Return on equity%
16.32
16.89
19.67
19.96
22.95
21.60
20.05
21.32
23.80
26.54
6.51
21.60
20.68
19
17.66
Return on assets%
0.68
1.57
1.11
3.04
3.03
1.82
0.40
1.28
0.56
0.40
25.39
0.56
1.19
66
2,529
EPS₩
1,138
1,149
1,060
1,054
1,084
1,086
998.44
1,039
981.12
1,076
2,700
(0.15%)
(0.13%)
—
5.22
EPS growth%
1.99
0.40
0.44
0.40
0.40
0.51
0.82
0.40
0.40
0.40
17.85
0.40
0.40
79
3,011
Bookvalue per sh₩
771.43
839.12
862.88
887.62
822.13
902.43
975.06
970.41
1,089
1,015
2,907
4.31%
3.03%
—
717.00
FCF per share₩
2,507
2,376
2,641
2,927
3,193
2,968
2,905
3,106
2,974
2,932
1,045
(1.69%)
1.78%
—
1,997
Dividend per sh₩
3,955
4,119
4,062
4,420
4,413
4,954
5,362
6,295
6,311
6,746
1,746
8.86%
6.47%
—
25.86
Div yield (avg)%
19.27
17.57
17.70
16.74
16.87
18.43
18.11
20.62
21.45
19.88
25.00
19.88
18.27
40
22.66
Payout ratio%
6.83
4.62
7.15
5.60
7.59
5.16
7.24
9.81
11.08
12.12
28.42
9.81
7.19
86
20.44
Shares (diluted)M
20.76
20.10
20.23
22.56
21.47
23.74
24.49
26.40
29.29
29.58
21.59
6.62%
3.11%
71
15.28
Buyback yield%
9.60
8.31
9.79
8.81
8.39
7.73
7.15
6.00
4.13
4.33
8.74
6.00
8.02
62
0.654
D/E ratiox
0.189
0.173
0.173
0.188
0.206
0.208
0.200
0.177
0.160
0.171
0.622
0.177
0.183
59
111.9
Enterprise value₩B
165.2
166.5
186.0
220.0
262.2
290.5
308.0
318.1
349.2
352.8
106.5
6.11%
8.15%
45
91.78
LT debt₩B
83.77
83.26
88.33
101.2
112.2
109.5
124.3
133.2
151.7
165.3
51.56
8.05%
8.14%
45
Revenue
₩201.6B
3.74%
1.00×
Cost of revenue
₩82.95B
3.41%
0.97×
Operating expenses
₩47.72B
3.80%
1.01×
Cash and investments
17.17%
Goodwill & intangibles
16.19%
Return on capital
113.74%
Spread over hurdle
101.03%