58.24
Revenue₩B
190.8
186.9
185.6
190.4
194.7
198.9
195.2
191.6
189.6
191.5
64.34
(0.33%)
0.17%
25
24.76
Revenue growth%
9.64
10.43
8.27
6.28
8.51
8.75
6.61
9.31
7.41
6.35
12.39
7.41
8.39
92
9.66
Gross margin%
20.58
19.30
19.24
17.12
17.06
19.96
19.74
17.61
14.78
14.15
8.52
17.61
18.42
35
13.79
Operating margin%
25.15
24.29
23.95
25.07
24.93
24.00
22.75
20.60
22.92
23.97
23.25
22.92
23.98
62
4.13
Net margin%
7.09
6.25
3.59
4.76
5.95
3.46
5.61
8.00
6.74
8.02
14.76
6.74
6.10
29
35.36
P/E ratio (avg)x
14.18
14.41
14.75
15.15
17.53
18.03
19.55
19.27
19.67
22.92
37.87
19.55
17.78
61
13.37
EV/EBITx
18.21
18.87
20.33
19.19
19.00
20.62
20.87
19.32
17.16
18.19
17.06
19.32
19.10
14
2.89
FCF yield (avg)%
8.04
8.13
7.71
10.22
9.70
12.07
9.56
9.82
8.22
7.56
21.45
9.56
8.89
31
4.44
FCF margin%
29.43
28.18
28.10
27.38
27.46
24.55
25.58
27.82
29.89
30.27
24.88
27.82
27.96
76
1.259
FCF / Net incomex
0.873
0.855
0.842
0.861
0.843
0.896
0.787
0.796
0.848
0.746
1.381
0.796
0.845
8
27.86
ROIC%
27.65
27.83
26.88
25.37
23.74
20.92
20.71
18.85
17.93
18.89
18.13
18.89
22.33
73
8.88
Return on equity%
8.08
8.64
6.08
6.39
8.35
11.07
11.63
9.16
8.36
8.67
9.23
9.16
8.50
60
19.81
Return on assets%
0.40
3.10
3.48
4.64
2.46
5.17
2.20
1.06
2.22
2.59
8.34
2.22
2.52
6
6,686
EPS₩
4,063
4,292
5,120
5,506
5,407
5,374
6,476
6,613
7,424
8,369
6,861
9.13%
7.51%
—
29.50
EPS growth%
12.34
15.16
16.25
16.49
16.65
14.62
13.16
13.59
13.31
14.67
12.99
13.59
14.64
57
12,481
Bookvalue per sh₩
5,320
5,733
6,156
6,468
6,153
6,746
6,832
6,554
6,123
6,430
12,550
0.88%
3.17%
—
6,871
FCF per share₩
4,683
4,923
5,246
5,023
4,364
4,479
4,010
3,517
3,858
3,624
4,528
(3.64%)
(3.48%)
—
5,587
Dividend per sh₩
4,338
4,144
4,243
4,725
4,829
5,394
5,035
5,825
6,513
7,325
12,940
8.69%
4.74%
—
16.24
Div yield (avg)%
23.85
22.64
20.11
17.21
18.39
18.82
19.27
17.69
15.44
17.69
18.80
17.69
18.61
73
26.86
Payout ratio%
0.40
1.14
2.46
1.04
3.88
6.23
8.40
5.60
4.80
7.67
4.03
6.23
4.34
75
9.923
Shares (diluted)M
11.72
14.17
16.77
18.32
19.72
20.94
22.61
23.81
27.62
31.18
9.980
9.60%
11.25%
17
18.26
Buyback yield%
15.01
16.47
17.98
15.66
18.55
20.35
22.52
24.10
22.89
20.29
21.00
22.52
19.42
10
1.733
D/E ratiox
1.148
1.112
1.297
1.397
1.450
1.467
1.644
1.820
1.778
1.784
1.182
1.778
1.459
87
163.4
Enterprise value₩B
57.54
56.62
60.77
55.02
56.64
53.27
48.68
51.25
47.82
48.90
25.08
(2.89%)
(2.53%)
34
47.20
LT debt₩B
183.1
221.6
261.9
317.4
371.3
368.8
412.2
437.5
460.1
542.8
21.42
7.89%
11.23%
81
Revenue
₩191.5B
0.17%
1.00×
Cost of revenue
₩117.6B
0.09%
0.99×
Operating expenses
₩42.39B
0.29%
1.01×
Property and equipment
18.02%
Cash and investments
15.04%
Spread over hurdle
22.52%