103.6
Revenue₩B
61.63
64.36
68.55
73.41
77.49
81.94
89.32
95.09
100.8
113.8
108.9
6.54%
6.32%
52
2.71
Revenue growth%
24.51
22.00
22.56
20.90
18.86
21.70
23.87
23.85
24.46
13.81
24.51
23.85
23.21
51
2.33
Gross margin%
26.19
29.13
30.49
30.20
27.54
25.53
26.15
28.02
25.60
21.65
3.86
26.15
26.86
16
22.80
Operating margin%
5.62
3.75
1.58
0.40
0.40
0.40
0.44
3.34
3.82
27.33
18.83
0.44
2.46
23
29.72
Net margin%
24.70
26.26
24.49
27.37
29.33
27.99
29.91
32.42
32.87
8.14
6.36
29.91
27.68
6
37.23
P/E ratio (avg)x
61.73
64.26
63.83
74.50
76.37
86.61
92.79
90.67
94.60
11.66
32.20
90.67
75.44
43
21.32
EV/EBITx
28.02
31.35
35.51
35.48
37.73
42.86
42.87
45.64
51.79
20.63
6.738
42.87
36.62
81
13.14
FCF yield (avg)%
24.02
26.47
27.70
27.85
25.84
25.57
27.84
28.98
30.68
4.05
9.31
27.84
27.09
90
8.44
FCF margin%
23.56
21.92
21.71
23.61
24.92
25.72
25.07
24.33
25.36
5.73
20.34
25.07
23.97
92
1.284
FCF / Net incomex
1.294
1.286
1.297
1.139
1.180
1.215
1.166
1.066
0.980
0.909
0.986
1.166
1.197
30
28.61
ROIC%
17.27
14.97
13.00
13.09
13.51
16.13
15.40
16.55
19.49
5.03
13.66
16.13
15.30
28
11.09
Return on equity%
7.63
8.58
6.15
8.07
8.77
10.82
11.91
10.32
10.84
29.96
14.64
10.82
8.76
33
21.95
Return on assets%
22.13
24.63
27.57
27.01
29.40
29.41
26.61
28.60
26.05
4.21
11.83
28.60
26.81
19
1,867
EPS₩
1,750
1,664
1,530
1,466
1,527
1,551
1,582
1,723
1,687
2,034
2,234
2.85%
(1.25%)
—
16.23
EPS growth%
16.24
14.88
15.74
14.67
12.56
13.74
13.12
12.62
15.50
14.63
11.61
13.12
14.21
82
826.31
Bookvalue per sh₩
1,979
2,308
2,598
2,837
2,856
3,251
3,080
3,454
4,019
1,051
1,391
7.22%
10.14%
—
500.40
FCF per share₩
1,920
1,822
1,996
2,192
2,370
2,656
2,652
3,054
3,457
722.73
1,869
9.54%
6.23%
—
1,541
Dividend per sh₩
2,127
2,385
2,390
2,222
2,436
2,280
2,293
2,557
2,622
1,578
1,155
3.37%
2.93%
—
24.23
Div yield (avg)%
19.39
17.76
17.09
14.96
16.17
18.64
18.82
16.28
15.36
4.08
21.75
16.28
17.09
51
10.91
Payout ratio%
10.31
9.33
9.47
7.22
9.00
9.71
10.06
8.63
10.20
15.41
23.13
9.71
9.54
84
36.10
Shares (diluted)M
55.34
59.34
59.45
64.07
63.40
73.66
75.94
72.02
75.33
36.55
37.09
3.29%
4.97%
79
14.16
Buyback yield%
8.92
6.19
5.50
8.18
7.24
4.58
3.24
2.97
2.29
3.63
19.73
3.24
5.84
79
1.739
D/E ratiox
1.452
1.408
1.321
1.150
1.177
1.018
1.045
0.991
0.941
1.018
1.602
1.018
1.164
88
47.62
Enterprise value₩B
120.6
120.9
138.2
159.1
152.9
165.7
167.4
173.3
180.6
73.83
44.78
2.57%
5.90%
87
41.27
LT debt₩B
143.1
149.2
159.1
148.1
149.6
171.2
168.2
183.5
176.2
49.29
34.49
3.53%
3.01%
94
Revenue
₩100.8B
6.32%
1.00×
Cost of revenue
₩60.74B
6.31%
1.00×
Operating expenses
₩16.27B
6.43%
1.01×
Cash and investments
17.91%
Property and equipment
17.67%
Spread over hurdle
17.72%