59.71
Revenue₩B
79.96
86.65
92.08
101.2
109.1
116.8
127.8
138.0
146.0
155.8
64.51
7.38%
7.69%
18
9.63
Revenue growth%
20.67
18.38
17.36
15.73
15.55
18.04
15.30
17.06
14.18
14.47
7.40
15.30
16.40
91
28.54
Gross margin%
9.58
8.63
8.90
11.07
11.74
10.02
8.85
9.09
7.74
7.38
11.68
8.85
9.00
7
15.79
Operating margin%
12.08
13.81
15.33
14.31
12.86
12.98
15.92
15.06
17.84
19.96
28.58
15.92
14.68
10
27.15
Net margin%
23.84
24.47
25.39
23.23
24.20
24.53
25.42
28.31
25.31
22.96
22.86
25.31
24.50
50
23.31
P/E ratio (avg)x
27.16
31.30
35.68
39.73
41.04
42.58
42.85
42.06
47.49
45.69
7.758
42.85
41.55
62
26.03
EV/EBITx
55.72
56.47
62.72
71.74
75.00
84.01
99.80
99.20
99.49
117.1
14.67
99.49
79.50
44
9.55
FCF yield (avg)%
21.95
22.57
21.57
23.72
20.93
21.93
19.20
19.54
16.96
16.69
28.41
19.20
21.25
11
24.84
FCF margin%
29.93
28.25
28.40
31.13
28.80
31.58
29.23
29.16
26.93
29.45
21.56
29.23
29.19
91
0.398
FCF / Net incomex
1.648
1.874
1.851
1.771
1.896
1.984
2.330
2.316
2.676
2.682
1.587
2.330
1.940
46
14.30
ROIC%
7.55
7.37
6.22
6.07
6.61
7.84
8.90
6.74
8.30
10.66
19.75
8.30
7.46
80
24.40
Return on equity%
3.33
1.88
2.33
0.84
2.35
5.26
7.83
8.21
9.41
11.71
2.71
8.21
4.29
58
19.53
Return on assets%
8.42
5.82
8.54
11.30
10.84
13.41
12.78
12.73
12.76
12.39
10.09
12.76
11.85
15
2,503
EPS₩
5,807
6,325
6,744
5,953
6,454
5,790
5,841
6,051
6,672
6,470
2,737
0.05%
1.27%
—
2.57
EPS growth%
28.76
29.96
32.81
31.93
34.40
37.06
35.56
38.46
36.44
35.30
21.30
36.44
34.85
94
4,394
Bookvalue per sh₩
6,408
7,043
7,567
8,112
7,957
8,197
8,071
7,901
7,854
7,836
3,386
(0.31%)
2.92%
—
6,300
FCF per share₩
3,255
3,203
3,464
3,182
2,850
2,714
2,652
2,572
2,593
2,628
4,390
(1.61%)
(1.70%)
—
2,389
Dividend per sh₩
3,305
3,537
3,792
4,494
4,812
4,706
4,469
4,562
4,509
4,828
5,998
0.07%
5.26%
—
16.94
Div yield (avg)%
30.61
32.67
32.83
33.36
30.76
28.55
28.02
25.98
28.94
27.35
22.77
28.02
29.77
14
12.65
Payout ratio%
15.17
14.10
15.18
14.09
15.01
17.85
20.84
22.10
23.67
25.46
9.69
22.10
16.52
59
17.16
Shares (diluted)M
16.23
16.81
16.30
15.94
16.76
14.70
14.42
14.62
16.05
14.96
16.52
(2.25%)
(0.57%)
57
8.15
Buyback yield%
28.20
28.34
26.90
27.12
29.97
29.33
26.36
27.87
29.27
26.81
23.76
27.87
28.04
59
0.553
D/E ratiox
0.761
0.718
0.707
0.811
0.941
1.033
0.998
0.929
1.041
1.146
0.874
1.033
0.935
64
11.58
Enterprise value₩B
39.53
37.05
33.74
34.66
38.26
37.67
40.96
38.86
37.19
39.84
41.82
0.81%
0.37%
16
60.37
LT debt₩B
140.6
160.3
173.4
174.4
183.9
185.0
216.5
220.9
246.4
272.1
28.47
8.15%
7.95%
85
Revenue
₩155.8B
7.69%
1.00×
Cost of revenue
₩105.4B
7.64%
1.00×
Operating expenses
₩18.30B
8.96%
1.12×
Cash and investments
14.82%
Spread over hurdle
(1.08%)