1.152
Revenue₩B
3.706
3.989
4.258
4.545
5.016
5.458
5.832
6.339
6.841
7.289
1.236
7.76%
7.93%
52
4.25
Revenue growth%
7.89
10.63
11.81
10.06
9.42
8.26
9.40
10.46
10.57
12.39
17.04
10.46
10.26
30
25.46
Gross margin%
4.83
4.37
7.07
5.60
2.91
4.08
4.17
1.52
0.40
0.40
2.53
1.52
4.13
47
14.34
Operating margin%
3.93
6.03
3.82
5.18
2.18
2.54
3.75
2.50
0.68
0.40
8.76
2.50
3.15
32
23.29
Net margin%
0.40
0.40
1.55
0.40
0.40
0.40
0.44
0.40
0.40
0.40
25.38
0.40
0.40
36
30.41
P/E ratio (avg)x
16.70
16.22
16.52
17.23
18.53
17.57
18.57
21.41
25.03
26.96
28.53
21.41
18.05
39
19.87
EV/EBITx
33.50
35.83
34.76
35.70
38.98
35.58
36.16
33.79
34.15
31.78
21.16
34.15
35.17
90
12.75
FCF yield (avg)%
20.21
17.50
15.73
14.99
15.72
17.64
19.82
21.15
22.75
23.51
26.85
21.15
18.73
10
18.27
FCF margin%
23.00
20.68
20.60
21.45
24.08
24.37
22.51
20.24
20.69
19.82
11.48
20.69
21.07
22
0.102
FCF / Net incomex
1.236
1.275
1.310
1.232
1.323
1.222
1.137
1.158
1.045
0.991
1.183
1.137
1.227
38
26.21
ROIC%
19.65
17.15
17.41
14.46
14.32
16.99
14.34
16.22
18.40
19.64
15.18
16.99
17.07
89
3.75
Return on equity%
21.04
21.27
19.43
17.61
18.45
16.41
15.86
16.96
19.88
18.79
21.30
16.96
18.62
25
23.62
Return on assets%
30.51
30.71
31.62
29.38
28.95
30.78
33.18
36.06
34.48
34.59
14.75
34.48
31.20
9
95.48
EPS₩
42.78
48.39
53.39
57.35
60.77
63.60
61.20
56.52
63.25
62.38
97.73
0.52%
4.58%
—
28.09
EPS growth%
7.53
6.33
5.19
8.14
6.38
7.96
7.57
7.80
4.89
6.28
6.19
7.57
6.95
89
53.85
Bookvalue per sh₩
72.04
75.59
67.73
74.28
71.03
67.82
64.96
62.77
55.80
59.65
85.19
(3.43%)
(2.61%)
—
107.39
FCF per share₩
61.30
67.14
67.17
65.86
69.53
63.59
65.77
62.98
63.84
68.17
71.87
(0.39%)
0.15%
—
84.30
Dividend per sh₩
121.95
115.51
117.27
114.03
127.45
121.12
120.00
138.46
128.27
118.62
98.70
(1.43%)
(0.63%)
—
28.94
Div yield (avg)%
6.84
6.56
7.92
6.75
5.05
3.33
3.48
3.65
6.40
7.48
16.22
3.65
6.48
44
27.05
Payout ratio%
8.44
9.67
12.37
10.47
7.75
6.35
5.29
7.38
4.51
6.89
13.39
6.35
7.56
72
37.93
Shares (diluted)M
43.78
44.56
51.58
55.41
59.54
65.98
62.46
69.02
70.26
78.94
37.91
5.80%
5.98%
5
18.24
Buyback yield%
4.11
6.88
6.40
3.41
3.50
0.71
3.50
6.07
4.59
5.27
22.45
4.59
4.35
78
1.618
D/E ratiox
0.768
0.753
0.863
0.982
0.942
0.929
1.024
1.142
1.194
1.210
0.695
1.142
0.962
65
5.301
Enterprise value₩B
0.999
0.985
1.090
1.272
1.469
1.434
1.675
1.825
2.046
2.241
2.361
8.81%
9.15%
65
5.969
LT debt₩B
0.774
0.773
0.894
0.964
1.118
1.325
1.400
1.469
1.444
1.419
0.636
4.89%
7.93%
92
Revenue
₩7.289B
7.93%
1.00×
Cost of revenue
₩4.643B
8.06%
1.01×
Operating expenses
₩1.099B
8.19%
1.02×
Cash and investments
20.64%
Property and equipment
16.86%
Return on capital
110.27%
Spread over hurdle
101.88%