13.21
Revenue₩B
64.18
68.64
72.25
77.85
84.90
89.77
97.58
103.0
112.9
120.8
13.53
7.31%
7.08%
84
10.69
Revenue growth%
13.93
11.48
14.01
13.55
15.38
12.38
14.99
17.95
17.60
17.21
11.90
17.21
14.50
87
22.98
Gross margin%
12.41
12.10
14.48
14.08
12.62
11.34
10.19
12.71
12.65
10.58
20.65
11.34
12.51
37
23.45
Operating margin%
1.07
0.40
2.58
0.68
0.40
1.02
0.41
2.36
0.60
1.26
18.12
1.02
0.85
18
25.51
Net margin%
6.87
3.99
2.63
5.05
2.68
0.40
2.16
0.40
1.91
4.35
19.14
1.91
2.65
30
34.43
P/E ratio (avg)x
20.87
22.02
22.47
24.99
24.22
24.10
23.37
23.81
24.51
28.38
9.224
24.10
23.95
38
27.43
EV/EBITx
28.17
32.98
32.03
31.57
33.28
33.29
34.63
35.94
35.33
40.93
16.07
35.33
33.29
67
14.35
FCF yield (avg)%
12.82
14.14
13.58
11.42
13.72
12.23
14.07
15.03
12.23
13.30
18.28
13.30
13.44
28
24.20
FCF margin%
33.51
32.76
30.37
29.55
30.51
32.35
35.21
36.25
37.30
36.30
19.16
36.25
33.13
53
0.794
FCF / Net incomex
0.844
0.761
0.815
0.880
0.772
0.708
0.683
0.708
0.632
0.601
0.925
0.683
0.735
41
16.01
ROIC%
20.48
19.41
18.41
18.52
16.72
17.86
20.66
19.25
20.11
21.97
26.28
20.11
19.33
88
23.97
Return on equity%
3.46
5.21
5.06
2.72
2.22
1.91
3.23
2.83
5.33
7.64
29.44
3.23
3.35
24
16.53
Return on assets%
28.64
27.26
30.22
27.75
26.44
27.37
26.29
25.79
26.47
27.84
18.16
26.47
27.32
59
1,034
EPS₩
3,062
2,750
2,880
2,746
3,012
3,348
3,724
3,654
4,012
3,862
1,118
5.10%
3.48%
—
14.75
EPS growth%
18.08
17.56
20.31
17.51
17.92
15.22
14.41
11.86
14.31
15.65
11.23
14.41
16.58
85
893.49
Bookvalue per sh₩
2,108
2,119
2,109
1,939
1,862
1,776
1,725
1,475
1,467
1,296
2,205
(6.99%)
(4.82%)
—
819.94
FCF per share₩
2,530
2,630
3,033
3,040
3,415
3,363
3,703
4,164
3,975
4,108
659.69
3.76%
4.71%
—
829.43
Dividend per sh₩
1,425
1,583
1,764
1,698
1,769
1,636
1,539
1,601
1,640
1,622
2,691
(1.71%)
1.88%
—
22.20
Div yield (avg)%
7.06
9.83
7.24
5.10
7.48
5.65
4.38
7.21
7.65
6.70
3.83
6.70
7.13
94
18.79
Payout ratio%
31.25
28.61
27.85
29.66
28.35
28.68
28.58
28.18
29.99
32.87
7.96
28.68
28.64
77
21.89
Shares (diluted)M
17.56
15.29
12.96
11.78
10.87
11.68
12.28
11.76
11.59
11.21
21.50
0.62%
(5.35%)
93
29.03
Buyback yield%
2.72
0.40
0.80
2.80
4.97
6.38
3.42
2.78
5.24
2.42
22.69
3.42
2.79
53
0.974
D/E ratiox
0.740
0.703
0.759
0.726
0.676
0.678
0.730
0.725
0.699
0.715
1.734
0.715
0.720
86
38.95
Enterprise value₩B
34.64
36.71
37.53
33.24
29.34
25.56
23.70
24.88
24.29
22.38
47.11
(5.27%)
(3.51%)
62
23.24
LT debt₩B
55.59
52.22
49.21
47.54
47.28
43.65
43.75
47.83
51.98
56.27
11.96
3.54%
0.71%
12
Revenue
₩120.8B
7.08%
1.00×
Cost of revenue
₩73.14B
7.30%
1.02×
Operating expenses
₩12.33B
6.60%
0.96×
Property and equipment
18.03%
Spread over hurdle
13.11%