3.384
Revenue₩B
2.905
3.008
3.102
3.120
3.237
3.373
3.516
3.595
3.631
3.618
4.101
3.08%
2.93%
17
2.34
Revenue growth%
10.40
12.40
14.34
13.51
14.23
11.30
11.85
11.03
9.52
27.33
23.50
11.30
11.57
78
9.97
Gross margin%
20.30
19.34
20.30
20.19
18.19
16.44
19.06
20.19
18.53
27.61
27.93
18.53
19.49
16
9.24
Operating margin%
31.59
33.47
34.06
32.47
32.02
34.50
33.72
31.09
30.92
11.43
26.93
32.02
32.25
69
14.96
Net margin%
24.65
22.38
19.45
21.69
19.06
17.46
15.03
14.77
11.88
12.58
24.81
15.03
19.25
68
28.82
P/E ratio (avg)x
11.78
13.80
13.14
13.70
13.14
12.48
13.11
15.03
15.27
18.80
30.18
13.14
13.14
58
9.742
EV/EBITx
27.46
28.93
31.07
34.37
35.84
41.30
44.20
43.47
43.19
36.57
30.41
43.19
35.10
9
29.92
FCF yield (avg)%
23.90
22.78
20.26
23.12
25.15
27.68
29.64
28.37
30.32
28.07
25.04
28.37
24.81
64
3.28
FCF margin%
34.33
31.48
29.06
26.17
26.98
24.55
21.86
22.69
21.82
22.70
20.66
22.69
26.58
53
0.561
FCF / Net incomex
0.409
0.439
0.422
0.444
0.512
0.514
0.578
0.562
0.627
1.256
1.208
0.562
0.478
24
23.88
ROIC%
5.38
3.34
1.42
0.65
0.40
0.40
0.40
0.40
0.40
14.41
17.58
0.40
0.52
40
17.95
Return on equity%
4.24
1.69
0.40
0.40
0.46
2.58
0.40
0.40
1.74
18.00
29.89
0.46
1.07
37
16.66
Return on assets%
20.72
21.84
22.37
19.68
18.75
17.78
16.03
16.52
15.46
3.47
18.48
16.52
19.22
92
1,057
EPS₩
1,270
1,438
1,512
1,557
1,802
1,974
2,173
2,127
2,395
1,079
1,184
8.98%
8.57%
—
26.66
EPS growth%
18.49
17.30
20.01
19.62
19.69
22.31
22.70
24.72
27.27
6.94
24.93
22.70
19.85
80
553.78
Bookvalue per sh₩
386.56
358.66
346.01
325.60
329.93
378.17
361.91
385.11
390.84
528.26
745.95
3.72%
(0.55%)
—
204.45
FCF per share₩
1,695
1,564
1,702
1,902
2,162
2,085
2,048
1,922
1,973
611.99
1,164
0.73%
2.90%
—
1,230
Dividend per sh₩
1,317
1,463
1,686
1,656
1,543
1,787
2,072
2,150
1,998
172.82
1,130
3.82%
6.48%
—
5.09
Div yield (avg)%
13.66
14.00
15.78
16.64
18.02
16.59
18.87
17.68
20.51
17.65
26.15
18.02
16.61
47
20.07
Payout ratio%
20.86
19.16
19.64
20.09
19.07
20.05
18.81
19.60
21.99
12.46
12.53
19.60
19.84
53
4.743
Shares (diluted)M
5.906
6.376
6.611
6.496
7.175
7.440
7.831
7.749
7.922
4.580
4.585
4.05%
4.09%
94
13.55
Buyback yield%
0.96
0.40
0.40
1.35
0.71
2.77
1.81
3.92
4.01
20.44
13.70
2.77
1.58
30
1.631
D/E ratiox
0.495
0.523
0.526
0.563
0.538
0.520
0.502
0.494
0.540
1.093
1.546
0.520
0.521
80
1.332
Enterprise value₩B
4.744
5.206
5.094
4.921
4.833
4.840
5.725
6.876
6.887
0.839
0.263
6.95%
4.82%
57
3.910
LT debt₩B
2.906
2.776
3.031
3.204
3.063
2.805
2.770
2.839
3.085
1.056
3.315
(0.76%)
0.98%
64
Revenue
₩3.631B
2.93%
1.00×
Cost of revenue
₩2.351B
3.24%
1.03×
Operating expenses
₩846.2M
2.54%
0.96×
Property and equipment
21.98%
Cash and investments
17.57%
Spread over hurdle
(3.08%)