65.01
Revenue₩B
183.4
182.5
187.9
191.6
199.8
202.5
203.1
204.0
212.0
212.4
72.76
1.23%
1.60%
21
14.57
Revenue growth%
22.40
20.51
20.00
22.43
20.81
19.82
20.71
20.39
18.81
19.01
11.52
19.82
20.45
77
2.15
Gross margin%
6.73
8.64
9.76
12.03
13.13
13.81
14.96
12.94
12.44
12.75
4.77
12.94
12.60
86
6.67
Operating margin%
16.73
14.35
15.58
12.76
10.54
8.10
6.55
8.10
8.69
7.93
5.63
8.10
9.62
71
29.88
Net margin%
13.20
12.09
12.41
11.73
12.92
14.83
16.11
15.40
13.76
13.39
23.96
14.83
13.30
61
21.55
P/E ratio (avg)x
7.822
8.205
7.985
7.424
6.941
6.565
6.931
6.313
5.825
6.552
15.13
6.552
6.936
64
7.937
EV/EBITx
39.41
43.32
41.73
37.56
41.16
45.95
47.26
44.37
46.37
47.33
6.283
46.37
43.84
67
15.74
FCF yield (avg)%
8.24
9.33
7.91
9.43
8.60
7.01
7.94
6.73
6.77
3.82
7.98
6.77
7.93
22
6.57
FCF margin%
22.39
23.84
22.13
19.66
18.74
21.56
19.40
20.88
20.47
18.89
27.24
20.47
20.68
26
0.602
FCF / Net incomex
1.788
1.629
1.734
1.821
2.008
2.224
2.402
2.182
2.232
2.272
0.731
2.232
2.095
7
20.94
ROIC%
18.22
15.84
14.06
16.90
14.14
13.09
14.07
14.33
14.44
12.12
4.61
14.07
14.23
21
19.68
Return on equity%
22.73
20.93
22.03
19.44
18.15
18.44
20.47
18.41
18.81
16.06
9.23
18.44
19.13
92
10.71
Return on assets%
9.70
10.25
11.61
14.38
13.90
12.08
12.04
11.12
11.62
12.94
15.85
12.04
11.83
66
3,165
EPS₩
3,585
3,273
3,228
3,161
3,190
2,753
2,939
2,539
2,698
2,477
3,358
(4.93%)
(4.56%)
—
10.98
EPS growth%
24.61
24.22
24.38
22.96
20.79
22.92
21.50
23.98
24.86
26.50
11.13
23.98
24.10
38
4,577
Bookvalue per sh₩
4,467
4,949
4,787
4,994
5,708
6,470
6,850
7,093
7,053
6,734
4,006
3.36%
5.52%
—
4,614
FCF per share₩
3,105
3,443
3,239
3,415
3,190
3,197
3,420
3,407
3,331
3,455
2,356
1.61%
1.74%
—
4,788
Dividend per sh₩
6,285
6,784
6,776
6,983
6,811
7,720
7,784
7,628
8,108
7,875
3,202
2.95%
2.56%
—
2.54
Div yield (avg)%
13.02
11.58
11.63
8.78
9.18
7.26
8.97
10.65
10.90
13.25
29.65
10.65
10.78
46
19.07
Payout ratio%
12.88
13.32
11.68
12.29
9.55
12.46
12.53
12.11
12.11
10.82
9.47
12.11
12.20
78
36.61
Shares (diluted)M
42.14
41.69
40.67
38.82
41.29
46.19
51.38
56.73
62.37
68.67
37.38
10.71%
5.14%
31
19.20
Buyback yield%
21.05
22.72
25.01
26.69
29.26
27.03
26.80
24.05
25.63
28.36
6.83
26.80
26.16
70
1.513
D/E ratiox
0.530
0.497
0.490
0.511
0.569
0.538
0.545
0.545
0.576
0.612
1.500
0.545
0.541
76
69.16
Enterprise value₩B
184.5
191.4
179.1
204.3
204.8
197.9
212.8
215.6
224.9
246.6
159.0
3.79%
2.20%
43
226.6
LT debt₩B
69.88
64.88
68.06
61.80
65.56
61.73
54.56
51.86
46.22
47.81
234.0
(6.12%)
(4.29%)
47
Revenue
₩212.4B
1.60%
1.00×
Cost of revenue
₩148.7B
1.60%
1.00×
Operating expenses
₩46.86B
1.44%
0.98×
Cash and investments
20.07%
Goodwill & intangibles
19.33%
Property and equipment
16.15%
Spread over hurdle
(4.12%)