119.2
Revenue₩B
851.4
859.6
865.3
870.6
895.3
906.6
936.7
953.2
948.0
946.1
123.6
1.11%
1.07%
13
3.06
Revenue growth%
3.77
4.18
7.01
4.27
5.32
7.59
10.42
10.48
9.57
10.22
4.57
10.22
7.30
89
13.32
Gross margin%
8.71
11.14
9.87
9.81
8.86
6.85
5.26
7.55
5.40
8.35
16.13
6.85
8.53
6
27.33
Operating margin%
12.05
15.00
13.50
15.60
13.26
13.39
11.03
9.63
10.13
12.13
21.92
11.03
12.69
92
15.02
Net margin%
29.69
31.44
28.99
30.16
31.57
30.14
29.58
26.95
24.28
21.28
25.30
26.95
29.63
6
25.97
P/E ratio (avg)x
55.02
56.27
60.60
61.23
67.68
74.78
79.65
81.57
92.34
107.0
25.77
81.57
71.23
9
18.67
EV/EBITx
10.08
10.80
9.769
8.628
9.183
7.859
7.241
6.168
6.585
6.991
11.43
6.991
8.244
20
11.45
FCF yield (avg)%
18.92
20.94
20.58
20.09
19.55
17.47
17.29
18.04
15.80
16.74
15.36
17.29
18.48
51
17.92
FCF margin%
26.58
28.70
27.01
28.43
29.32
29.13
28.52
28.24
26.10
29.03
6.54
28.52
28.47
36
0.161
FCF / Net incomex
1.396
1.423
1.370
1.341
1.456
1.427
1.424
1.489
1.458
1.361
0.789
1.427
1.424
86
29.86
ROIC%
19.16
20.70
18.99
17.58
14.69
17.53
15.24
13.15
12.02
14.19
6.03
14.19
16.38
7
21.90
Return on equity%
23.21
25.05
25.19
23.93
21.09
22.63
19.98
21.94
23.58
23.51
16.47
22.63
23.36
25
6.57
Return on assets%
11.19
13.43
16.09
13.78
15.95
13.25
12.85
14.08
15.22
17.78
28.39
14.08
13.93
77
8,920
EPS₩
15,291
16,426
18,421
20,492
24,200
26,678
26,283
31,190
37,525
36,975
9,313
8.85%
9.29%
—
26.32
EPS growth%
21.76
22.14
20.02
21.21
19.95
20.69
23.05
21.78
19.42
16.50
29.35
20.69
20.95
42
4,942
Bookvalue per sh₩
10,310
10,710
9,924
9,207
9,265
10,488
9,862
11,299
12,208
11,848
15,886
5.04%
1.26%
—
13,824
FCF per share₩
11,830
10,850
12,057
12,892
12,792
14,597
14,513
16,496
16,070
18,041
4,530
7.12%
4.26%
—
4,142
Dividend per sh₩
8,585
8,380
7,404
6,635
6,141
6,232
5,461
5,291
4,855
4,316
7,043
(6.81%)
(6.43%)
—
7.15
Div yield (avg)%
20.84
22.67
25.53
25.93
26.70
25.54
23.54
22.83
22.71
24.72
9.26
23.54
24.13
12
4.69
Payout ratio%
8.00
9.20
7.75
6.99
8.41
8.79
11.35
12.42
11.80
11.23
6.22
11.35
9.00
47
30.94
Shares (diluted)M
61.45
68.66
83.29
96.25
105.0
118.4
137.8
163.0
179.5
212.5
30.90
15.14%
13.02%
57
16.69
Buyback yield%
19.37
18.91
21.07
19.15
20.60
22.90
23.93
23.61
20.65
23.10
20.60
23.10
20.86
48
0.692
D/E ratiox
0.405
0.419
0.404
0.434
0.422
0.402
0.397
0.375
0.384
0.354
1.055
0.384
0.403
13
701.3
Enterprise value₩B
152.5
143.9
154.8
158.0
142.9
131.4
132.7
119.4
121.1
105.9
385.5
(5.82%)
(3.25%)
17
377.4
LT debt₩B
350.7
367.1
416.2
432.9
456.5
532.3
600.3
607.2
675.0
736.4
285.3
10.04%
8.60%
15
Revenue
₩946.1B
1.07%
1.00×
Cost of revenue
₩662.3B
1.07%
1.00×
Operating expenses
₩146.1B
0.43%
0.94×
Cash and investments
19.25%
Property and equipment
15.24%
Spread over hurdle
(4.84%)