71.40
Revenue₩B
111.7
117.1
122.0
132.5
144.5
153.4
160.5
167.9
178.2
190.8
77.05
5.72%
6.04%
31
15.81
Revenue growth%
10.50
7.68
6.42
7.28
7.93
6.93
9.22
12.07
12.23
11.94
6.70
11.94
8.57
36
22.50
Gross margin%
20.59
21.74
21.75
19.41
20.09
20.55
20.44
18.99
16.65
16.31
14.82
18.99
20.27
20
16.84
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
3.28
2.91
5.11
5.89
19.51
3.28
0.40
23
28.70
Net margin%
16.67
13.76
13.93
15.15
14.79
17.70
18.62
17.46
16.92
19.32
8.11
17.70
16.80
21
8.101
P/E ratio (avg)x
19.94
20.88
22.06
23.06
21.47
18.86
18.81
18.39
16.10
15.83
17.93
18.39
19.40
54
9.327
EV/EBITx
18.67
17.88
17.21
16.83
17.25
15.66
15.24
13.47
14.02
13.52
11.93
14.02
16.24
82
26.36
FCF yield (avg)%
10.95
12.13
11.57
10.10
9.44
7.20
9.60
7.00
8.77
5.78
10.57
7.20
9.52
84
4.86
FCF margin%
21.70
21.74
19.50
21.90
22.22
20.53
18.01
19.39
20.40
20.93
29.57
20.40
20.73
9
0.161
FCF / Net incomex
0.899
0.930
0.976
1.003
0.865
0.846
0.925
0.945
0.981
0.919
0.412
0.925
0.927
49
11.19
ROIC%
4.07
2.07
2.05
0.79
0.40
0.40
2.92
1.66
3.20
3.33
6.78
2.92
2.06
54
19.59
Return on equity%
28.55
31.44
30.39
33.36
35.06
33.39
32.99
30.40
33.24
34.19
5.08
33.24
33.12
44
15.44
Return on assets%
15.95
16.42
15.52
17.88
16.20
13.89
16.04
13.73
11.02
12.67
5.57
13.73
15.73
43
2,177
EPS₩
908.18
786.58
782.34
809.03
718.37
741.93
809.59
831.34
824.88
723.66
2,244
0.15%
(1.99%)
—
15.98
EPS growth%
17.39
18.24
19.16
19.07
20.09
19.31
17.89
17.14
15.56
16.83
25.63
17.14
18.06
55
1,641
Bookvalue per sh₩
3,005
2,945
3,406
3,767
4,547
4,680
5,639
6,121
6,289
6,688
4,610
8.02%
9.49%
—
1,811
FCF per share₩
2,976
3,516
4,116
4,678
4,979
4,769
5,629
5,582
6,158
6,990
2,160
7.02%
10.46%
—
1,233
Dividend per sh₩
718.85
695.60
720.66
690.37
602.99
577.63
616.22
638.95
648.24
562.42
3,835
(1.38%)
(2.61%)
—
24.89
Div yield (avg)%
22.52
23.02
21.83
20.96
20.64
21.01
23.06
22.85
22.56
23.37
4.12
22.85
22.54
64
13.51
Payout ratio%
18.27
17.73
17.64
17.58
15.92
13.43
15.60
17.95
16.44
16.97
27.71
16.44
17.27
68
24.99
Shares (diluted)M
34.44
33.80
32.89
33.49
37.95
39.20
45.28
45.51
43.49
47.92
25.96
4.78%
4.31%
79
19.09
Buyback yield%
4.35
6.52
5.46
7.73
9.97
11.93
10.92
13.06
12.46
12.71
18.63
12.46
10.44
71
0.143
D/E ratiox
1.205
1.188
1.130
1.080
1.109
0.971
0.923
0.822
0.887
0.860
0.681
0.887
1.025
64
8.898
Enterprise value₩B
141.4
124.6
133.9
115.4
113.0
104.1
109.2
95.37
81.69
76.55
58.88
(7.49%)
(5.23%)
47
26.90
LT debt₩B
11.07
11.31
11.55
10.56
11.82
11.30
12.65
12.95
12.97
13.36
103.6
2.48%
2.08%
92
Revenue
₩190.8B
6.04%
1.00×
Cost of revenue
₩97.81B
6.09%
1.00×
Operating expenses
₩25.44B
5.34%
0.94×
Property and equipment
17.32%
Spread over hurdle
50.06%