23.06
Revenue₩B
47.67
51.32
53.61
55.90
59.42
63.48
66.34
69.37
75.42
80.38
25.12
6.23%
6.04%
51
17.73
Revenue growth%
26.68
24.13
26.59
29.50
28.74
30.23
30.55
33.05
34.19
36.93
7.16
33.05
29.86
71
3.41
Gross margin%
26.42
26.63
27.87
30.33
31.47
33.44
33.72
30.81
30.95
31.61
6.08
31.61
30.88
79
27.22
Operating margin%
8.68
9.02
11.81
9.15
8.78
6.76
9.57
10.77
13.62
13.48
3.54
10.77
9.36
23
24.69
Net margin%
26.83
29.01
30.18
29.44
28.78
27.97
29.31
28.45
29.61
27.19
24.25
28.45
28.89
77
18.67
P/E ratio (avg)x
23.49
24.64
29.23
34.49
34.55
34.13
38.45
37.42
37.66
40.72
35.98
37.66
34.52
44
17.67
EV/EBITx
6.591
7.290
6.937
6.273
7.062
6.564
6.376
6.946
6.303
6.326
29.49
6.376
6.577
86
19.56
FCF yield (avg)%
26.96
25.49
22.73
23.49
26.13
28.80
29.67
30.60
32.93
30.29
28.91
30.29
27.88
78
4.92
FCF margin%
5.25
8.20
9.54
8.14
5.47
7.12
8.31
9.17
8.16
5.40
14.58
8.16
8.15
34
0.626
FCF / Net incomex
0.142
0.133
0.150
0.170
0.193
0.208
0.201
0.228
0.220
0.210
0.639
0.210
0.197
57
28.54
ROIC%
30.99
29.44
31.39
30.19
31.98
33.93
36.28
36.21
33.99
36.41
13.17
36.21
32.96
30
25.03
Return on equity%
9.88
6.94
7.48
5.05
5.91
6.44
4.41
2.14
4.26
1.81
14.67
4.26
5.48
91
23.87
Return on assets%
15.07
16.40
18.10
16.73
18.82
21.81
21.71
22.72
23.71
22.37
13.44
22.37
20.26
75
915.42
EPS₩
3,837
3,928
3,857
3,730
3,846
4,036
4,274
4,972
5,375
5,433
978.29
7.16%
4.47%
—
11.44
EPS growth%
3.98
6.37
3.89
2.64
1.22
3.62
2.56
2.09
0.40
0.40
17.48
2.09
2.60
32
2,004
Bookvalue per sh₩
1,200
1,166
1,075
1,004
882.50
825.74
820.92
769.01
773.75
734.43
2,602
(3.61%)
(3.97%)
—
2,907
FCF per share₩
2,565
2,507
2,475
2,489
2,294
2,295
2,152
2,349
2,164
1,922
880.61
(3.48%)
(2.38%)
—
1,764
Dividend per sh₩
3,486
3,973
4,209
4,222
4,795
5,222
4,866
4,923
5,021
4,882
2,366
0.36%
4.40%
—
22.08
Div yield (avg)%
24.89
22.72
24.47
25.22
24.19
23.25
25.02
26.78
26.96
27.49
16.24
26.78
24.95
57
13.02
Payout ratio%
19.62
17.10
18.16
16.72
18.01
19.57
19.70
21.00
20.41
19.24
2.11
19.70
19.41
6
14.39
Shares (diluted)M
17.47
19.10
19.11
18.54
18.29
20.49
22.76
23.05
23.47
21.87
14.37
3.65%
2.11%
62
10.83
Buyback yield%
23.94
24.14
21.15
20.52
21.74
24.43
23.27
20.64
22.09
19.81
17.73
22.09
21.91
20
1.630
D/E ratiox
0.536
0.580
0.626
0.660
0.615
0.640
0.571
0.548
0.538
0.500
1.118
0.548
0.576
15
54.26
Enterprise value₩B
52.03
47.94
47.99
51.50
49.36
47.33
42.70
46.26
44.03
46.84
17.94
(1.04%)
(1.63%)
8
21.32
LT debt₩B
86.17
92.18
101.1
113.9
114.2
118.3
137.3
148.5
151.5
170.5
40.03
8.35%
7.44%
6
Revenue
₩80.38B
6.04%
1.00×
Cost of revenue
₩33.31B
6.20%
1.01×
Operating expenses
₩19.63B
5.54%
0.95×
Property and equipment
18.45%
Cash and investments
17.92%
Goodwill & intangibles
16.57%
Spread over hurdle
85.36%