52.98
Revenue₩B
154.2
151.8
148.4
150.7
148.0
149.6
148.9
145.9
145.5
147.2
55.29
(0.11%)
(0.59%)
92
24.25
Revenue growth%
13.48
12.45
14.72
12.51
12.82
11.56
13.24
14.08
15.99
13.25
20.73
13.25
13.24
91
6.24
Gross margin%
19.09
17.12
15.36
17.76
19.25
19.65
19.62
18.84
18.47
17.80
3.47
18.84
18.65
61
15.71
Operating margin%
10.71
11.27
11.61
12.36
11.71
9.74
11.99
12.91
11.94
11.18
4.82
11.94
11.66
28
22.45
Net margin%
12.57
9.92
8.08
5.95
5.09
7.13
8.63
6.48
7.93
8.15
17.75
7.93
8.01
58
19.72
P/E ratio (avg)x
37.56
39.22
38.02
45.40
54.16
54.35
58.18
59.13
67.18
65.80
32.67
59.13
54.25
36
27.86
EV/EBITx
12.60
13.29
11.80
12.34
12.09
10.78
11.38
11.56
12.74
13.48
27.21
11.56
12.21
27
4.30
FCF yield (avg)%
5.35
8.24
8.87
8.68
10.37
10.68
8.07
8.83
8.61
11.14
8.37
8.83
8.75
85
11.18
FCF margin%
26.97
24.29
21.66
20.96
21.22
19.76
18.53
21.44
19.80
21.61
16.86
19.80
21.33
54
0.524
FCF / Net incomex
1.303
1.293
1.230
1.287
1.216
1.197
1.157
1.068
1.218
1.139
0.235
1.157
1.217
25
27.91
ROIC%
5.68
8.61
7.84
9.24
6.46
7.67
8.61
11.11
9.31
10.99
4.97
9.31
8.61
84
3.03
Return on equity%
6.66
5.05
2.96
0.40
0.94
0.40
2.29
2.11
3.79
4.95
26.25
2.29
2.62
12
9.44
Return on assets%
6.89
6.97
5.82
5.69
4.64
5.77
3.90
2.65
0.85
0.71
18.30
2.65
5.17
82
3,656
EPS₩
3,281
3,818
4,250
4,771
4,631
4,904
4,805
5,631
5,938
6,209
3,998
6.04%
7.07%
—
28.74
EPS growth%
5.03
6.84
8.92
6.11
5.54
3.79
0.90
2.66
4.79
7.27
13.59
3.79
5.29
57
5,363
Bookvalue per sh₩
1,168
1,178
1,216
1,136
1,185
1,022
892.90
761.88
777.73
680.29
2,479
(10.51%)
(5.75%)
—
3,731
FCF per share₩
3,862
3,889
4,185
4,116
3,990
3,987
4,792
5,509
5,530
5,531
6,465
6.75%
5.37%
—
6,352
Dividend per sh₩
1,567
1,534
1,486
1,586
1,646
1,442
1,483
1,496
1,329
1,278
6,163
(4.95%)
(3.48%)
—
18.67
Div yield (avg)%
17.42
15.55
13.28
11.97
10.19
7.99
5.14
5.26
7.64
8.11
18.57
7.64
9.15
79
16.15
Payout ratio%
21.45
20.55
21.19
18.69
15.71
17.35
18.27
19.08
19.40
21.25
28.08
19.08
19.24
93
10.52
Shares (diluted)M
14.34
14.88
16.88
16.10
17.12
20.04
19.03
20.00
23.18
23.84
10.62
6.84%
4.86%
76
14.97
Buyback yield%
24.89
26.30
26.09
27.03
29.76
29.62
30.54
30.50
33.19
34.01
18.50
30.54
29.69
47
1.501
D/E ratiox
0.722
0.701
0.708
0.784
0.865
1.025
1.028
1.122
1.137
1.106
0.384
1.106
0.945
84
15.17
Enterprise value₩B
123.8
118.0
122.9
130.7
150.0
169.0
157.4
164.7
188.6
197.6
98.09
5.67%
5.63%
84
26.19
LT debt₩B
156.9
159.7
165.8
143.8
152.9
131.2
128.7
109.6
114.3
114.7
159.1
(5.59%)
(2.84%)
45
Revenue
₩147.2B
(0.59%)
1.00×
Cost of revenue
₩103.0B
(0.59%)
1.00×
Operating expenses
₩30.47B
(0.93%)
0.97×
Cash and investments
21.40%
Property and equipment
19.24%
Spread over hurdle
(5.39%)