94.39
Revenue₩B
139.3
147.5
158.6
168.8
178.3
194.7
207.2
224.9
242.9
259.0
100.6
7.75%
7.12%
21
26.79
Revenue growth%
28.90
27.46
25.41
27.08
29.93
32.09
29.59
28.23
30.77
31.98
6.33
30.77
29.24
50
23.49
Gross margin%
19.33
21.62
21.85
23.18
22.57
22.38
23.89
22.72
21.69
20.49
27.00
22.38
22.12
39
24.09
Operating margin%
4.45
4.96
4.53
6.12
7.47
5.99
3.70
2.77
3.86
1.47
3.02
3.70
4.49
30
11.64
Net margin%
6.26
7.66
9.33
8.27
7.84
9.70
6.78
4.43
1.85
3.38
22.74
4.43
7.22
64
35.91
P/E ratio (avg)x
30.08
30.04
31.84
31.12
32.24
34.10
32.76
36.75
41.19
44.75
11.60
36.75
32.50
37
7.169
EV/EBITx
9.215
8.798
8.138
7.752
7.329
8.374
9.498
9.817
11.21
12.48
34.02
9.817
9.007
22
11.92
FCF yield (avg)%
11.83
9.55
9.92
10.45
13.41
15.91
15.59
14.49
16.88
16.72
11.85
15.91
13.95
29
10.63
FCF margin%
24.28
26.18
27.93
29.64
29.30
26.97
29.95
30.23
29.04
30.24
28.14
29.95
29.17
33
0.711
FCF / Net incomex
1.141
1.203
1.300
1.398
1.503
1.319
1.360
1.360
1.244
1.163
1.555
1.319
1.309
31
24.64
ROIC%
6.38
7.15
9.89
11.05
10.94
12.41
14.40
13.69
13.19
12.64
24.23
13.19
11.73
44
11.40
Return on equity%
22.08
19.65
20.03
19.21
16.85
15.07
14.15
16.43
13.57
15.87
10.94
15.07
16.64
72
7.50
Return on assets%
31.95
34.45
35.04
35.16
37.20
36.86
33.90
32.03
34.19
36.93
28.04
34.19
34.74
16
10,560
EPS₩
32,912
32,634
35,168
35,348
35,201
35,985
35,168
39,729
38,299
39,094
11,014
2.12%
3.24%
—
8.87
EPS growth%
12.79
13.03
13.98
16.48
16.73
19.42
16.66
16.00
16.11
15.65
28.17
16.11
16.06
16
30,495
Bookvalue per sh₩
42,342
41,900
40,508
45,392
42,443
40,154
41,701
39,565
39,078
35,771
61,267
(3.36%)
(0.76%)
—
28,721
FCF per share₩
18,554
18,224
18,188
16,918
16,451
17,333
17,553
18,098
19,292
22,050
57,765
6.03%
0.98%
—
53,021
Dividend per sh₩
63,171
69,938
74,375
76,292
79,801
82,463
83,521
83,919
94,898
99,163
14,686
4.44%
4.97%
—
15.14
Div yield (avg)%
24.01
23.36
23.58
22.43
24.50
25.34
25.32
27.13
30.09
31.25
11.10
27.13
24.91
86
7.05
Payout ratio%
16.40
17.55
16.87
14.99
17.85
15.65
15.71
15.75
12.84
12.08
5.01
15.65
15.73
70
4.276
Shares (diluted)M
3.602
3.840
3.965
3.640
3.648
3.530
3.126
3.233
3.257
3.477
4.221
(0.96%)
(1.26%)
69
15.05
Buyback yield%
12.31
15.31
16.72
14.75
12.22
13.42
10.76
11.58
13.80
12.48
2.99
12.48
12.95
70
0.144
D/E ratiox
1.158
1.197
1.226
1.151
1.142
1.225
1.354
1.419
1.586
1.590
0.116
1.419
1.226
88
55.56
Enterprise value₩B
189.5
221.7
237.9
285.9
308.3
369.6
412.4
492.6
562.1
643.2
121.8
15.85%
13.30%
62
23.15
LT debt₩B
219.6
223.2
242.7
243.0
258.5
292.1
316.7
353.7
371.2
368.9
87.69
7.37%
5.51%
36
Revenue
₩259.0B
7.12%
1.00×
Cost of revenue
₩125.8B
7.47%
1.03×
Operating expenses
₩51.01B
6.28%
0.92×
Cash and investments
19.23%
Property and equipment
17.43%
Spread over hurdle
21.24%