184.6
Revenue₩B
385.0
398.9
402.3
417.5
433.2
438.0
459.9
481.3
505.9
521.7
196.6
3.79%
3.36%
75
12.74
Revenue growth%
2.54
1.76
1.33
3.57
2.92
0.92
0.40
0.40
0.94
2.43
7.47
0.92
1.55
29
20.71
Gross margin%
6.19
7.14
4.93
2.24
3.62
5.31
6.13
6.35
4.46
2.94
25.27
5.31
5.12
19
9.01
Operating margin%
9.53
10.31
10.00
8.94
11.49
9.77
8.32
6.57
5.43
6.59
5.71
6.59
9.23
76
3.98
Net margin%
8.00
9.24
6.40
6.15
3.41
1.73
1.56
2.89
4.67
5.43
12.31
2.89
5.05
17
9.757
P/E ratio (avg)x
26.16
25.31
28.65
31.54
35.42
35.82
39.50
45.41
49.18
48.11
24.60
45.41
35.62
59
33.77
EV/EBITx
15.94
17.53
18.14
18.95
21.22
20.21
21.01
22.59
22.18
22.42
19.89
22.18
20.61
21
13.25
FCF yield (avg)%
0.40
2.03
0.84
2.55
1.01
0.40
1.39
2.70
3.83
4.95
24.71
2.70
1.71
18
14.54
FCF margin%
10.96
8.22
11.10
8.13
10.50
12.78
14.79
12.16
14.42
16.19
10.04
14.42
11.63
79
1.696
FCF / Net incomex
2.106
2.151
2.302
2.441
2.606
2.724
3.139
3.067
3.367
3.718
1.415
3.139
2.665
35
26.27
ROIC%
16.98
14.56
12.62
10.47
12.99
10.08
7.90
8.14
7.17
6.68
16.97
7.90
10.28
63
24.03
Return on equity%
15.74
17.18
17.60
17.52
15.27
16.14
15.12
15.23
16.58
13.68
12.24
15.23
15.94
80
9.69
Return on assets%
2.77
3.16
1.37
1.62
2.66
3.84
6.61
4.87
6.80
5.71
7.36
5.71
3.50
76
12,537
EPS₩
13,349
12,970
12,690
14,039
15,700
17,194
16,234
18,623
18,032
19,501
13,292
4.43%
3.79%
—
21.01
EPS growth%
17.61
15.89
14.75
13.38
11.44
13.69
15.87
12.88
11.43
10.86
23.11
12.88
13.54
13
6,427
Bookvalue per sh₩
8,221
9,806
11,405
12,812
12,626
13,430
14,249
16,011
18,068
21,277
5,530
11.00%
10.35%
—
6,825
FCF per share₩
16,660
15,882
16,681
15,806
14,732
15,063
14,732
14,054
14,271
15,118
6,585
0.52%
(0.02%)
—
10,555
Dividend per sh₩
5,186
5,100
4,707
5,056
5,538
5,799
5,509
5,805
5,852
6,023
13,379
1.70%
2.30%
—
28.91
Div yield (avg)%
13.22
12.87
13.83
15.26
14.82
17.02
17.53
18.41
17.60
16.04
28.61
17.53
15.65
47
16.38
Payout ratio%
20.99
19.58
22.44
20.18
22.99
23.11
21.91
19.56
19.89
20.24
13.32
20.24
20.61
19
21.15
Shares (diluted)M
19.82
19.04
21.03
21.10
22.65
24.85
23.03
22.80
24.46
26.61
21.38
3.28%
3.77%
40
7.61
Buyback yield%
16.59
14.11
11.22
12.51
14.35
15.73
17.02
17.46
15.24
17.00
10.99
17.00
15.49
42
0.143
D/E ratiox
0.673
0.796
0.785
0.901
1.007
1.190
1.318
1.354
1.330
1.312
1.436
1.318
1.099
83
262.4
Enterprise value₩B
590.9
581.4
658.4
705.1
751.8
780.7
916.9
942.2
1,026
1,093
352.7
7.76%
6.60%
80
207.2
LT debt₩B
379.9
405.5
434.8
460.5
486.5
557.6
595.3
609.2
614.1
703.1
207.5
7.64%
8.39%
86
Revenue
₩521.7B
3.36%
1.00×
Cost of revenue
₩234.1B
3.50%
1.01×
Operating expenses
₩110.8B
2.97%
0.96×
Property and equipment
20.14%
Cash and investments
16.93%
Goodwill & intangibles
15.57%
Spread over hurdle
19.21%