63.40
Revenue₩B
31.03
34.22
37.71
41.44
45.65
49.55
55.03
59.92
64.34
69.37
65.62
8.73%
9.38%
82
14.32
Revenue growth%
22.68
22.37
21.93
18.94
20.51
21.12
23.26
22.48
20.15
22.69
9.01
22.48
22.15
28
4.70
Gross margin%
0.40
0.72
1.31
3.70
3.38
2.85
3.41
5.79
6.59
6.02
15.95
5.79
3.40
12
14.46
Operating margin%
13.39
14.03
13.89
11.38
11.87
14.07
16.67
15.52
17.02
16.03
26.02
16.03
14.05
13
29.56
Net margin%
2.81
0.65
3.09
3.02
5.61
4.35
2.59
4.77
4.99
3.26
10.14
4.35
3.18
87
9.528
P/E ratio (avg)x
12.80
13.52
14.41
16.34
18.18
18.50
19.43
20.43
19.20
20.72
34.61
19.43
18.34
43
22.45
EV/EBITx
23.70
23.90
23.30
22.94
21.81
24.89
26.62
26.66
29.39
27.05
18.74
26.66
24.40
79
21.18
FCF yield (avg)%
24.63
25.43
23.97
21.18
23.00
23.10
21.05
18.25
20.69
18.97
15.40
20.69
22.09
34
17.65
FCF margin%
19.81
17.54
16.58
14.73
12.76
15.52
16.42
18.93
18.66
20.38
20.28
18.66
17.06
6
1.174
FCF / Net incomex
1.107
1.061
0.985
0.921
0.962
0.978
0.965
0.971
0.964
1.079
1.536
0.971
0.975
22
29.31
ROIC%
20.83
22.11
21.28
19.43
19.42
21.84
21.60
23.69
25.15
23.66
18.10
23.66
21.72
52
29.30
Return on equity%
2.12
0.53
2.41
3.46
5.82
7.31
6.93
5.81
6.57
4.60
13.41
6.57
5.20
11
16.67
Return on assets%
8.31
5.76
5.15
6.01
5.47
4.48
2.15
3.22
0.85
0.40
17.73
2.15
4.81
77
7,275
EPS₩
1,724
1,820
1,779
1,724
1,674
1,758
1,690
1,669
1,630
1,403
7,524
(3.47%)
(1.32%)
—
18.37
EPS growth%
27.89
25.69
25.51
25.35
24.01
23.74
25.90
25.40
25.06
27.77
24.09
25.40
25.46
7
5,885
Bookvalue per sh₩
10,517
12,127
14,171
15,152
15,015
16,137
18,508
20,329
21,635
22,562
2,509
8.48%
8.37%
—
2,021
FCF per share₩
2,729
3,093
3,325
3,322
3,636
3,442
3,755
3,947
4,176
4,447
3,005
4.11%
4.57%
—
4,230
Dividend per sh₩
5,150
5,574
6,279
5,785
5,713
5,308
5,959
5,979
5,513
6,226
6,835
1.73%
1.74%
—
29.25
Div yield (avg)%
33.26
36.03
35.92
33.02
31.60
32.21
33.67
32.21
33.50
33.24
22.57
33.24
33.25
27
11.63
Payout ratio%
7.96
5.57
4.97
7.75
8.83
10.85
13.48
12.27
13.93
13.64
26.30
13.48
9.84
64
4.165
Shares (diluted)M
4.303
4.684
4.772
5.301
5.872
5.732
6.375
6.970
7.242
7.895
4.171
6.10%
7.46%
31
20.00
Buyback yield%
22.05
22.47
21.11
19.31
19.13
17.68
16.80
15.26
15.53
15.24
12.78
15.53
18.41
64
0.729
D/E ratiox
1.066
1.007
0.948
0.993
1.100
1.015
1.079
1.026
0.975
1.076
0.787
1.026
1.021
95
3.123
Enterprise value₩B
11.58
11.54
12.37
12.01
11.31
10.60
12.14
13.58
13.89
14.69
57.26
5.37%
3.45%
50
39.20
LT debt₩B
63.88
66.90
71.17
78.61
76.24
79.86
77.89
86.26
94.26
91.10
21.32
3.62%
4.37%
32
Revenue
₩69.37B
9.38%
1.00×
Cost of revenue
₩48.56B
9.38%
1.00×
Operating expenses
₩12.40B
9.47%
1.01×
Property and equipment
21.46%
Cash and investments
18.21%
Spread over hurdle
13.08%