302.5
Revenue₩B
318.7
331.3
340.4
358.8
383.2
404.2
414.0
436.4
455.0
475.1
337.6
4.39%
4.81%
31
16.91
Revenue growth%
26.36
26.32
29.03
26.18
23.74
25.52
24.80
23.64
21.35
24.30
18.14
24.30
25.16
15
4.40
Gross margin%
28.18
27.24
24.74
27.12
25.37
23.40
21.46
19.54
19.94
21.51
22.28
21.46
24.07
41
6.24
Operating margin%
7.65
9.15
7.57
5.64
3.50
3.60
4.94
7.55
8.93
7.84
27.09
7.55
7.56
55
9.34
Net margin%
2.35
1.47
1.38
0.44
0.51
1.66
0.40
1.15
0.93
3.16
14.96
1.15
1.26
56
34.34
P/E ratio (avg)x
10.48
10.28
10.72
11.02
11.75
11.98
11.39
12.37
12.08
12.35
10.59
12.08
11.57
17
9.599
EV/EBITx
23.93
23.82
24.71
26.31
28.82
28.54
28.15
31.39
37.07
44.13
32.75
31.39
28.34
14
26.93
FCF yield (avg)%
2.91
1.77
0.40
0.40
1.85
4.64
4.72
2.03
3.96
3.57
27.22
3.96
2.47
8
8.62
FCF margin%
0.68
0.40
0.88
1.22
0.40
0.40
0.40
2.15
4.31
1.99
13.16
1.99
0.78
22
0.378
FCF / Net incomex
0.441
0.444
0.397
0.408
0.436
0.445
0.407
0.412
0.392
0.371
0.166
0.407
0.410
11
18.64
ROIC%
14.12
12.77
14.88
15.63
15.84
18.19
18.24
19.47
17.04
16.86
28.57
18.19
16.35
11
18.89
Return on equity%
10.32
11.77
13.01
15.33
14.37
16.46
16.78
15.71
16.43
16.07
14.93
16.43
15.52
48
2.34
Return on assets%
20.62
22.37
25.12
23.96
23.72
20.77
22.73
22.54
23.15
20.65
8.93
22.54
22.64
31
3,759
EPS₩
2,162
2,361
2,645
2,662
2,812
3,118
3,383
3,553
3,499
3,514
4,202
4.56%
5.39%
—
16.46
EPS growth%
16.24
16.83
19.70
18.47
18.36
20.85
22.55
22.98
23.03
23.38
27.90
22.98
20.27
30
1,304
Bookvalue per sh₩
2,846
2,879
3,440
3,732
3,753
3,828
3,870
4,213
4,942
5,510
1,543
7.98%
8.21%
—
1,154
FCF per share₩
5,498
5,995
5,567
5,326
5,987
6,422
7,311
8,018
9,064
8,698
1,539
7.76%
4.06%
—
4,138
Dividend per sh₩
1,476
1,575
1,577
1,552
1,449
1,273
1,278
1,316
1,236
1,132
2,055
(4.81%)
(3.45%)
—
6.49
Div yield (avg)%
6.08
8.31
9.83
10.45
12.52
14.13
13.32
15.19
12.60
11.05
21.66
13.32
11.78
46
14.45
Payout ratio%
16.35
15.15
16.05
17.55
18.62
19.53
19.31
19.12
21.72
19.01
2.50
19.31
18.82
72
83.46
Shares (diluted)M
117.7
127.5
140.7
145.1
140.7
140.4
141.9
149.0
145.1
142.9
83.97
0.30%
1.60%
61
3.11
Buyback yield%
2.64
1.67
2.89
1.56
3.93
6.12
3.18
0.82
0.40
0.40
28.58
0.82
2.15
64
1.230
D/E ratiox
1.831
2.036
2.111
2.095
2.112
2.219
2.523
2.837
3.032
3.163
0.498
2.837
2.165
78
511.9
Enterprise value₩B
541.4
541.8
591.3
563.0
626.5
614.0
645.6
645.6
729.1
783.9
201.4
4.58%
4.52%
24
54.07
LT debt₩B
826.6
851.7
966.4
986.9
1,013
1,091
1,279
1,290
1,484
1,746
286.5
11.50%
9.43%
25
Revenue
₩475.1B
4.81%
1.00×
Cost of revenue
₩332.6B
4.81%
1.00×
Operating expenses
₩91.25B
5.73%
1.09×
Property and equipment
18.14%
Cash and investments
16.86%
Spread over hurdle
(6.14%)