156.6
Revenue₩B
323.2
336.6
339.6
345.4
351.8
356.1
365.3
369.3
381.3
388.2
172.0
1.99%
1.96%
13
15.12
Revenue growth%
12.32
9.45
8.88
9.65
9.64
11.49
10.35
7.71
10.33
12.34
5.18
10.35
9.99
41
27.18
Gross margin%
19.28
16.35
19.21
16.76
16.27
16.53
19.45
17.67
15.13
12.42
24.67
16.53
16.64
59
12.54
Operating margin%
21.25
20.53
20.66
22.21
19.83
17.60
17.49
18.89
18.49
16.82
14.52
17.60
19.36
17
29.53
Net margin%
25.07
27.42
28.92
25.97
28.59
27.10
24.69
22.42
20.93
20.35
27.67
22.42
25.52
16
30.90
P/E ratio (avg)x
27.56
29.20
27.37
23.44
25.16
25.95
26.94
29.06
26.64
26.93
36.05
26.93
26.93
18
34.09
EV/EBITx
26.28
27.02
30.57
29.15
32.71
32.00
31.41
29.77
31.67
31.43
7.344
31.43
30.99
48
17.36
FCF yield (avg)%
4.06
1.89
0.40
0.40
0.40
0.40
0.40
0.55
0.40
3.36
3.78
0.40
0.40
41
17.09
FCF margin%
18.10
18.10
19.89
20.38
21.60
20.63
18.29
18.72
16.07
16.26
28.29
18.29
18.51
56
1.011
FCF / Net incomex
0.463
0.488
0.485
0.493
0.480
0.558
0.623
0.742
0.844
0.986
0.679
0.742
0.526
57
9.41
ROIC%
11.04
8.69
10.44
12.76
11.97
13.04
10.85
10.86
12.58
14.87
15.39
12.58
11.50
59
13.54
Return on equity%
26.34
26.99
26.59
26.86
26.49
27.93
28.08
27.30
25.11
23.00
18.29
27.30
26.73
81
5.20
Return on assets%
18.26
20.16
21.95
19.97
20.90
20.82
20.46
20.37
23.25
24.52
7.13
20.82
20.64
13
1,164
EPS₩
2,615
2,568
2,548
2,937
3,421
3,558
3,587
3,959
4,344
5,030
1,250
8.02%
7.81%
—
22.30
EPS growth%
3.42
2.95
1.09
1.45
1.95
0.40
3.40
4.72
7.29
7.62
8.13
4.72
3.17
72
5,049
Bookvalue per sh₩
4,164
4,936
4,870
5,793
6,701
7,432
8,261
9,548
10,466
12,406
1,832
13.11%
13.32%
—
5,438
FCF per share₩
3,532
3,766
3,549
3,533
3,990
4,116
4,152
4,026
4,314
4,617
1,535
2.96%
2.98%
—
6,760
Dividend per sh₩
4,544
5,052
5,857
5,740
5,760
5,815
6,180
6,045
6,458
6,462
6,790
2.33%
5.01%
—
24.56
Div yield (avg)%
4.57
6.42
6.85
8.28
9.87
7.83
6.96
4.54
1.62
0.40
3.29
4.54
6.63
72
3.37
Payout ratio%
7.81
8.62
10.86
9.10
7.33
6.54
6.35
3.43
1.59
1.44
3.78
3.43
6.94
67
38.42
Shares (diluted)M
49.94
49.73
50.82
56.83
54.38
57.72
59.04
56.05
63.71
63.85
37.48
3.26%
3.90%
71
18.26
Buyback yield%
3.32
3.47
5.13
5.91
7.03
7.69
7.05
6.85
8.13
10.33
12.97
7.69
6.94
70
1.236
D/E ratiox
0.979
1.046
1.122
1.127
1.111
1.192
1.237
1.233
1.344
1.249
1.377
1.237
1.159
43
204.4
Enterprise value₩B
386.4
444.0
480.2
493.7
533.2
552.3
527.2
606.5
577.8
667.4
26.61
4.59%
7.07%
18
86.04
LT debt₩B
171.9
158.3
151.7
136.5
131.3
142.7
146.3
129.5
141.9
150.8
33.01
2.80%
(2.56%)
62
Revenue
₩388.2B
1.96%
1.00×
Cost of revenue
₩265.8B
1.75%
0.98×
Operating expenses
₩74.60B
2.51%
1.06×
Property and equipment
18.84%
Cash and investments
16.72%
Goodwill & intangibles
15.45%
Spread over hurdle
(1.73%)