136.7
Revenue₩B
113.2
114.9
118.7
117.8
120.4
120.5
123.7
124.5
123.2
122.9
142.1
0.42%
0.75%
41
18.61
Revenue growth%
3.54
0.87
0.59
1.87
0.40
0.40
2.49
5.36
6.57
4.94
19.01
4.94
2.18
61
2.20
Gross margin%
20.19
17.81
17.88
20.44
20.93
18.37
16.78
15.46
15.82
18.15
21.36
16.78
18.02
45
2.93
Operating margin%
12.93
10.80
10.30
10.97
11.47
8.81
5.85
8.44
6.87
9.73
29.50
8.44
10.01
51
10.38
Net margin%
8.72
9.84
10.76
7.80
10.70
7.91
6.55
8.72
11.07
8.57
25.96
8.57
8.72
42
32.84
P/E ratio (avg)x
39.41
43.86
41.31
44.75
45.17
47.47
49.30
50.91
51.26
53.92
14.59
50.91
46.32
20
22.79
EV/EBITx
40.82
40.67
42.89
42.49
43.24
43.38
41.16
43.20
45.72
50.64
11.12
43.38
43.04
24
11.03
FCF yield (avg)%
9.35
10.61
10.47
12.64
11.82
9.80
7.59
7.44
5.03
3.40
22.58
7.44
9.57
28
15.18
FCF margin%
21.23
23.50
22.96
23.27
26.08
27.66
30.58
32.85
35.85
37.73
5.26
32.85
26.87
29
0.388
FCF / Net incomex
2.494
2.776
2.812
2.843
3.250
3.810
4.340
4.335
4.932
4.853
0.313
4.340
3.530
59
20.06
ROIC%
17.39
16.92
16.65
17.87
16.16
18.24
20.13
21.40
19.78
20.40
10.42
20.13
18.05
39
2.12
Return on equity%
11.23
14.04
13.60
13.94
13.61
13.51
12.28
12.89
10.12
10.32
13.31
12.28
13.20
45
14.43
Return on assets%
9.43
9.21
7.00
9.41
11.97
11.63
11.83
12.74
10.67
10.36
20.52
11.63
10.52
42
49.98
EPS₩
247.67
268.91
264.27
264.81
283.50
285.02
270.06
280.69
254.14
262.18
54.71
(1.55%)
0.79%
—
17.22
EPS growth%
14.42
13.82
14.50
16.19
15.75
16.89
18.05
20.03
20.09
19.52
17.86
19.52
16.54
35
82.69
Bookvalue per sh₩
182.43
187.47
184.47
199.52
209.38
196.93
211.51
212.98
225.79
247.48
191.78
3.40%
4.39%
—
207.94
FCF per share₩
113.74
120.56
136.74
144.94
164.70
192.77
216.17
246.28
275.23
308.93
217.36
13.41%
10.20%
—
113.05
Dividend per sh₩
117.66
118.95
121.24
121.58
135.41
129.38
146.09
136.21
155.97
150.70
94.58
2.16%
3.54%
—
21.37
Div yield (avg)%
11.11
8.34
9.62
8.67
10.63
9.46
7.78
9.19
7.34
6.70
15.01
7.78
8.93
11
2.27
Payout ratio%
17.76
17.18
15.47
12.47
13.86
12.28
12.63
11.19
10.50
7.81
21.52
11.19
12.55
58
319.9
Shares (diluted)M
322.8
323.1
298.4
328.8
306.5
284.1
293.9
291.3
312.0
305.4
315.0
(0.07%)
(0.34%)
50
7.75
Buyback yield%
23.78
22.27
21.95
22.10
21.30
23.48
20.94
21.29
18.82
20.81
4.86
20.94
21.62
40
1.453
D/E ratiox
2.198
2.251
2.285
2.492
2.343
2.568
2.354
2.368
2.643
2.666
0.456
2.568
2.361
91
19.98
Enterprise value₩B
31.82
32.33
33.23
35.49
37.79
35.69
38.01
41.83
43.20
39.72
25.25
1.00%
3.08%
57
17.07
LT debt₩B
51.82
52.18
46.27
49.67
51.32
49.39
45.56
42.89
43.33
46.92
87.05
(1.78%)
(2.15%)
45
Revenue
₩122.9B
0.75%
1.00×
Cost of revenue
₩63.18B
0.97%
1.02×
Operating expenses
₩28.73B
0.82%
1.01×
Property and equipment
17.81%
Cash and investments
17.17%
Goodwill & intangibles
17.02%
Spread over hurdle
46.33%