7.040
Revenue₩B
43.21
45.45
47.27
50.64
53.90
56.09
57.84
61.54
66.20
69.56
7.540
5.23%
5.35%
75
4.47
Revenue growth%
10.31
12.11
14.98
13.57
16.21
15.02
12.61
13.88
13.80
15.15
24.19
13.88
13.84
66
13.18
Gross margin%
10.02
12.85
11.73
9.92
7.90
5.42
8.25
10.20
12.15
13.85
7.40
10.20
10.11
87
21.13
Operating margin%
5.77
7.07
6.95
6.15
8.91
6.78
8.04
7.78
10.49
8.06
9.85
8.04
7.42
37
11.49
Net margin%
5.16
7.07
4.10
5.68
6.86
5.78
8.56
8.58
7.31
7.46
8.88
7.46
6.97
56
34.32
P/E ratio (avg)x
12.25
13.52
14.89
16.30
15.93
16.36
16.03
16.57
17.47
17.42
35.66
16.57
16.16
10
9.917
EV/EBITx
33.04
33.94
38.49
39.08
45.00
44.04
49.76
59.31
63.72
64.40
14.33
59.31
44.52
64
29.85
FCF yield (avg)%
11.50
13.14
12.50
9.64
12.32
9.60
7.85
6.87
6.27
7.96
17.88
7.85
9.62
31
17.15
FCF margin%
10.33
7.51
9.18
6.81
8.49
8.03
11.01
12.68
15.22
16.45
22.73
12.68
9.75
89
1.425
FCF / Net incomex
2.153
2.564
2.867
3.076
3.599
4.143
4.151
4.349
4.599
5.427
1.800
4.349
3.871
60
5.22
ROIC%
2.69
5.30
7.45
7.78
5.34
4.57
1.87
0.40
2.84
3.53
25.85
2.84
4.05
88
7.36
Return on equity%
8.72
9.25
10.79
9.13
9.06
10.98
11.73
13.29
13.69
13.52
28.00
13.29
10.89
48
2.81
Return on assets%
28.60
30.09
31.86
29.19
29.61
30.97
32.93
33.43
32.48
30.29
7.09
32.48
30.63
53
829.58
EPS₩
2,628
2,966
2,735
2,511
2,586
2,691
2,946
2,735
2,749
2,707
859.52
0.92%
0.34%
—
9.72
EPS growth%
3.37
4.73
7.30
6.90
4.69
7.41
4.79
2.08
0.69
2.08
24.86
2.08
4.71
89
1,122
Bookvalue per sh₩
1,618
1,649
1,752
1,569
1,544
1,516
1,361
1,374
1,467
1,309
651.48
(3.25%)
(2.13%)
—
2,417
FCF per share₩
2,797
2,757
3,065
3,472
3,617
3,350
3,286
3,093
3,264
3,274
1,989
(1.97%)
2.75%
—
1,425
Dividend per sh₩
1,312
1,367
1,394
1,437
1,554
1,545
1,451
1,632
1,704
1,837
1,155
3.40%
3.84%
—
20.54
Div yield (avg)%
18.14
16.31
13.77
14.95
12.54
12.36
12.05
12.06
12.06
10.34
10.94
12.06
12.45
69
10.08
Payout ratio%
12.39
13.98
12.45
9.97
7.95
8.21
7.06
8.21
10.53
8.28
24.52
8.21
9.13
67
23.35
Shares (diluted)M
18.75
18.75
16.05
17.12
15.87
16.19
14.88
14.83
14.35
12.92
22.54
(4.03%)
(3.10%)
58
5.58
Buyback yield%
20.56
19.19
20.83
18.40
16.38
17.89
18.13
19.52
17.56
15.53
19.60
17.89
18.26
62
1.006
D/E ratiox
0.129
0.130
0.151
0.179
0.196
0.204
0.216
0.261
0.285
0.302
1.408
0.261
0.200
6
20.74
Enterprise value₩B
9.185
10.12
10.47
9.738
9.024
9.502
9.111
8.217
8.614
7.712
38.95
(3.09%)
(0.97%)
55
39.20
LT debt₩B
19.06
22.02
21.42
22.72
25.79
27.91
29.99
33.82
31.94
30.06
45.74
3.11%
5.29%
17
Revenue
₩69.56B
5.35%
1.00×
Cost of revenue
₩48.69B
5.35%
1.00×
Operating expenses
₩12.25B
5.25%
0.99×
Cash and investments
22.01%
Goodwill & intangibles
17.93%
Property and equipment
13.11%
Spread over hurdle
(1.69%)