171.4
Revenue₩B
227.6
238.9
251.1
272.0
297.3
315.7
334.8
355.7
376.5
410.5
186.4
6.67%
6.83%
70
21.67
Revenue growth%
21.87
21.96
19.35
19.71
16.79
19.64
20.36
18.53
20.94
22.31
11.01
20.36
20.03
63
21.67
Gross margin%
7.13
6.44
5.47
3.69
6.56
6.95
5.36
7.71
6.89
5.83
11.37
6.89
6.50
67
28.34
Operating margin%
0.47
0.40
0.40
3.05
4.57
3.12
3.91
2.09
0.95
2.61
24.31
2.61
2.35
74
24.55
Net margin%
11.36
10.84
11.70
14.49
11.91
14.21
16.73
16.36
16.65
14.63
12.84
16.36
14.35
51
14.56
P/E ratio (avg)x
32.93
33.56
38.39
37.56
39.11
43.37
42.46
41.76
42.79
43.59
16.10
42.79
40.43
83
33.22
EV/EBITx
8.882
8.774
8.889
8.229
8.868
8.935
8.137
7.154
7.311
6.442
15.40
7.311
8.502
87
3.28
FCF yield (avg)%
1.27
0.40
0.40
3.24
3.92
6.38
6.89
7.34
6.82
9.40
28.75
6.89
5.15
57
20.11
FCF margin%
16.07
16.64
15.20
15.65
14.03
14.87
16.34
18.35
17.70
17.52
5.81
17.52
16.21
38
1.091
FCF / Net incomex
0.149
0.135
0.143
0.139
0.147
0.142
0.141
0.120
0.102
0.090
1.223
0.120
0.140
10
28.58
ROIC%
6.13
5.96
3.32
4.79
4.51
7.44
9.69
7.67
6.08
5.16
19.07
7.44
6.02
74
4.25
Return on equity%
28.72
27.84
26.27
24.58
22.03
22.36
21.36
23.57
23.03
21.68
5.55
22.36
23.30
53
8.76
Return on assets%
11.47
12.41
12.56
13.43
14.68
16.58
16.14
13.28
13.35
13.18
9.02
13.35
13.32
33
1,640
EPS₩
2,539
2,641
2,687
2,547
2,694
2,733
3,044
3,410
3,499
3,744
1,678
6.81%
4.53%
—
3.80
EPS growth%
23.27
22.96
22.47
20.98
22.68
25.63
22.84
25.21
22.73
19.91
11.72
22.84
22.79
36
4,260
Bookvalue per sh₩
2,059
1,943
1,921
2,086
2,179
2,102
2,187
2,525
2,486
2,652
3,486
4.01%
2.72%
—
1,027
FCF per share₩
1,854
2,046
2,258
2,172
2,444
2,684
2,731
2,581
2,482
2,410
4,739
(0.28%)
3.58%
—
4,739
Dividend per sh₩
1,836
1,677
1,758
1,630
1,740
1,812
1,874
1,881
2,028
2,046
5,008
3.29%
0.93%
—
25.09
Div yield (avg)%
24.31
26.37
28.64
29.97
29.06
26.63
25.06
26.55
28.20
26.03
6.39
26.55
26.59
47
19.88
Payout ratio%
27.52
25.07
26.22
24.70
24.08
24.23
22.83
23.82
23.18
20.97
4.39
23.18
24.16
6
49.44
Shares (diluted)M
58.20
62.86
62.87
73.96
80.64
79.22
91.36
97.64
106.8
112.0
51.49
6.80%
7.51%
59
8.79
Buyback yield%
2.99
1.14
2.23
4.62
6.58
9.50
12.21
14.21
16.10
18.16
14.95
14.21
8.04
81
1.440
D/E ratiox
1.224
1.151
1.252
1.178
1.317
1.298
1.346
1.485
1.617
1.645
1.688
1.485
1.307
53
92.53
Enterprise value₩B
213.8
208.3
203.0
234.1
244.7
285.9
301.7
344.7
395.5
466.2
205.8
13.76%
9.60%
88
51.09
LT debt₩B
10.16
10.05
8.855
8.744
8.667
7.865
8.221
7.944
7.155
7.651
232.2
(2.46%)
(2.42%)
56
Revenue
₩410.5B
6.83%
1.00×
Cost of revenue
₩287.4B
6.83%
1.00×
Operating expenses
₩75.26B
6.78%
0.99×
Property and equipment
16.19%
Spread over hurdle
(2.45%)