155.3
Revenue₩B
139.1
144.1
151.5
156.8
165.8
171.6
177.5
180.4
187.0
196.7
165.2
3.48%
3.78%
70
14.83
Revenue growth%
15.24
15.29
17.47
16.68
15.02
14.41
14.60
14.45
14.75
15.90
11.55
14.60
15.13
93
14.19
Gross margin%
26.04
26.73
24.12
27.04
25.86
26.33
28.66
26.94
25.98
28.59
18.06
26.94
26.53
25
15.94
Operating margin%
14.62
15.72
16.39
15.91
17.09
14.64
12.72
13.72
14.46
16.26
14.83
14.46
15.18
73
3.06
Net margin%
9.56
6.75
7.27
8.40
8.61
8.16
7.47
8.06
5.26
7.29
17.70
7.47
7.76
88
9.130
P/E ratio (avg)x
33.03
31.52
28.70
28.57
29.12
29.40
28.17
30.64
28.10
29.17
22.94
29.17
29.15
78
31.09
EV/EBITx
14.51
14.01
15.09
14.88
15.89
14.82
15.52
15.09
14.85
14.83
23.79
14.85
14.87
89
23.60
FCF yield (avg)%
11.48
10.86
13.77
16.21
13.45
14.47
15.40
12.42
11.20
11.68
16.92
12.42
12.93
33
9.36
FCF margin%
22.33
19.68
22.53
25.17
24.45
25.00
23.89
21.41
23.48
25.67
12.92
23.89
23.69
48
1.081
FCF / Net incomex
1.485
1.682
1.843
1.938
2.164
2.310
2.464
2.754
3.195
3.637
0.646
2.754
2.237
71
13.01
ROIC%
11.31
10.00
9.61
12.00
13.91
14.23
14.84
17.40
14.53
13.68
18.08
14.53
13.80
8
12.80
Return on equity%
25.61
27.83
27.92
27.92
28.59
25.86
28.62
30.00
29.13
28.63
20.96
28.63
28.25
8
3.79
Return on assets%
26.95
24.85
26.71
23.91
23.71
25.09
24.94
22.48
22.11
21.94
25.49
22.48
24.38
54
10,827
EPS₩
12,646
12,086
11,848
11,343
10,625
11,592
12,645
12,283
12,801
12,768
11,446
3.74%
1.42%
—
29.21
EPS growth%
28.50
29.34
29.12
30.04
27.18
25.90
25.88
27.48
28.38
26.10
6.05
26.10
27.93
70
9,626
Bookvalue per sh₩
2,671
2,605
2,553
2,847
2,852
3,065
2,708
2,839
2,760
2,743
9,346
(0.78%)
1.07%
—
5,756
FCF per share₩
11,927
12,034
10,772
10,980
12,187
13,194
12,490
11,995
12,584
13,849
12,451
2.59%
2.70%
—
1,870
Dividend per sh₩
2,331
2,102
1,841
1,693
1,541
1,433
1,584
1,404
1,373
1,275
3,846
(3.72%)
(6.83%)
—
25.65
Div yield (avg)%
0.90
3.39
3.64
0.68
1.53
0.40
0.40
0.40
0.92
0.83
7.51
0.40
0.87
60
5.38
Payout ratio%
7.50
6.39
9.27
9.12
6.18
8.87
11.87
14.15
14.56
14.77
3.76
14.15
9.19
82
11.50
Shares (diluted)M
10.87
10.77
9.810
10.59
10.97
10.07
10.64
9.513
8.808
8.205
11.35
(5.64%)
(3.75%)
86
13.26
Buyback yield%
24.47
27.23
26.71
29.08
30.88
30.08
32.99
32.25
29.88
31.08
21.84
31.08
29.98
49
1.395
D/E ratiox
0.710
0.691
0.806
0.818
0.811
0.843
0.847
0.927
0.882
0.978
1.065
0.882
0.830
49
61.33
Enterprise value₩B
176.7
186.6
204.1
191.0
179.0
202.9
227.9
258.8
293.4
304.7
58.79
11.22%
5.36%
71
22.31
LT debt₩B
55.12
48.13
40.63
37.43
34.89
30.54
26.23
22.57
23.65
20.24
7.295
(10.32%)
(10.99%)
87
Revenue
₩196.7B
3.78%
1.00×
Cost of revenue
₩85.99B
3.59%
0.98×
Operating expenses
₩46.43B
3.90%
1.01×
Property and equipment
17.43%
Cash and investments
15.64%
Spread over hurdle
59.53%