163.8
Revenue₩B
59.80
64.58
70.37
76.82
84.34
92.88
101.6
108.8
117.4
125.5
171.7
8.28%
8.58%
71
10.85
Revenue growth%
6.50
7.51
5.38
6.53
5.78
4.51
3.19
5.46
4.02
3.27
15.80
4.02
5.42
11
11.42
Gross margin%
24.86
27.50
25.61
27.33
27.87
26.27
27.29
25.44
28.07
25.86
8.48
26.27
26.78
35
4.14
Operating margin%
25.50
28.07
30.55
32.91
30.16
31.09
28.17
29.86
27.04
24.06
28.74
28.17
29.02
64
20.85
Net margin%
13.77
13.38
11.29
13.05
13.86
12.37
11.48
9.11
8.77
11.62
8.30
11.48
11.99
64
16.50
P/E ratio (avg)x
17.94
18.50
19.19
19.51
18.71
18.96
20.41
20.54
21.40
22.19
30.81
20.54
19.35
83
6.290
EV/EBITx
13.58
15.37
14.65
15.76
16.65
16.61
18.29
17.80
17.84
19.85
37.14
17.84
16.63
70
17.79
FCF yield (avg)%
2.43
0.40
0.40
1.65
2.60
0.78
0.40
2.95
4.12
1.41
22.11
1.41
1.53
55
15.52
FCF margin%
2.82
3.75
2.43
2.48
1.28
0.86
0.98
0.40
2.67
0.55
23.37
0.86
1.85
10
1.486
FCF / Net incomex
2.479
2.798
3.079
3.606
3.982
3.961
3.940
4.265
4.118
4.789
0.560
4.118
3.950
24
12.49
ROIC%
21.02
21.03
19.72
16.79
19.60
21.36
23.68
21.74
20.34
18.61
19.96
21.36
20.68
10
19.26
Return on equity%
29.07
30.41
31.30
30.88
32.98
32.16
32.77
31.50
32.66
31.60
15.08
32.16
31.55
74
20.71
Return on assets%
21.84
23.30
20.56
22.70
20.75
19.54
18.75
17.20
18.74
21.55
22.07
18.75
20.65
66
1,067
EPS₩
1,560
1,619
1,907
1,828
1,885
1,847
2,028
2,377
2,729
2,977
1,149
9.58%
6.58%
—
25.97
EPS growth%
10.38
8.06
5.91
4.42
6.87
7.99
9.36
6.51
8.29
7.92
24.34
7.99
7.96
26
560.73
Bookvalue per sh₩
166.72
180.41
187.78
190.75
173.83
171.32
182.77
200.05
174.50
162.89
518.10
(1.29%)
(0.76%)
—
594.39
FCF per share₩
1,602
1,803
2,091
2,084
2,477
2,852
3,091
3,423
3,572
4,089
287.34
10.55%
11.09%
—
969.12
Dividend per sh₩
872.54
952.67
928.69
824.24
806.53
847.15
913.39
881.48
978.61
867.51
620.91
1.47%
(0.19%)
—
26.77
Div yield (avg)%
13.15
14.54
12.87
11.25
10.08
9.45
7.86
5.76
3.25
4.67
21.64
5.76
9.77
30
2.13
Payout ratio%
6.25
5.13
7.72
7.86
5.09
2.44
0.40
0.40
0.40
0.40
22.25
0.40
3.76
88
74.28
Shares (diluted)M
76.57
79.49
75.47
76.17
68.34
76.29
75.76
79.76
72.27
73.27
72.86
1.40%
(1.41%)
82
15.75
Buyback yield%
5.45
3.20
4.70
6.83
8.50
8.34
7.68
6.87
9.86
11.15
3.64
8.34
7.27
69
1.779
D/E ratiox
1.388
1.429
1.493
1.583
1.552
1.681
1.735
1.818
2.031
2.344
0.910
1.818
1.632
52
21.10
Enterprise value₩B
75.91
85.02
91.48
88.77
91.15
101.0
95.92
106.3
113.7
106.6
56.17
3.18%
4.02%
48
125.2
LT debt₩B
202.7
198.1
213.8
244.1
241.8
263.0
274.3
313.6
340.0
350.2
91.12
7.68%
7.07%
69
Revenue
₩125.5B
8.58%
1.00×
Cost of revenue
₩58.93B
8.54%
1.00×
Operating expenses
₩23.23B
8.40%
0.98×
Property and equipment
19.60%
Cash and investments
16.33%
Spread over hurdle
11.14%