83.18
Revenue₩B
108.1
114.9
122.8
127.8
131.6
134.8
140.2
148.0
152.5
161.8
91.00
4.22%
4.36%
62
14.57
Revenue growth%
16.43
15.42
17.95
16.94
14.69
11.97
9.66
9.95
11.65
10.69
22.90
10.69
13.33
86
22.91
Gross margin%
0.40
0.40
0.40
2.82
5.79
6.21
6.32
4.82
5.77
5.12
7.45
5.77
4.97
26
4.96
Operating margin%
26.37
24.38
25.88
25.06
25.35
24.05
24.11
27.07
25.54
27.96
24.44
25.54
25.44
57
12.47
Net margin%
12.70
12.74
14.66
14.66
15.48
15.64
15.75
14.96
13.77
15.90
23.07
15.64
14.81
81
19.36
P/E ratio (avg)x
43.00
44.64
45.11
50.51
51.85
57.60
61.49
61.58
59.16
64.64
33.98
61.49
54.73
19
10.62
EV/EBITx
25.19
25.27
26.24
24.30
21.86
21.71
21.24
20.25
19.63
19.33
21.23
20.25
21.78
58
15.51
FCF yield (avg)%
17.76
17.09
14.29
16.41
19.15
21.56
19.04
20.85
21.18
23.20
7.77
21.18
19.09
73
12.06
FCF margin%
20.16
22.46
23.31
20.31
21.99
22.63
23.72
22.10
24.83
26.07
10.98
23.72
22.55
91
0.628
FCF / Net incomex
1.460
1.546
1.548
1.522
1.515
1.674
1.686
1.916
1.859
1.969
0.111
1.859
1.611
88
20.05
ROIC%
17.37
18.53
18.16
20.60
22.85
20.10
17.34
17.13
16.15
16.67
4.23
17.13
17.76
29
10.55
Return on equity%
24.25
23.80
23.40
20.59
22.47
21.82
24.71
24.86
26.80
28.78
6.85
24.86
24.03
75
15.90
Return on assets%
17.05
15.90
17.12
17.57
17.47
15.17
14.55
15.11
14.18
14.64
29.93
14.64
15.53
74
4,021
EPS₩
6,287
6,889
7,082
7,363
8,056
9,131
10,384
11,665
12,009
12,086
4,122
8.45%
7.91%
—
17.79
EPS growth%
8.36
10.91
9.12
11.44
11.90
13.71
11.21
13.92
16.75
18.63
20.56
13.92
11.67
76
752.63
Bookvalue per sh₩
4,418
4,340
5,055
5,885
5,847
6,502
6,181
6,593
7,435
7,813
2,594
5.97%
6.85%
—
5,162
FCF per share₩
3,767
3,576
3,623
3,231
3,272
2,974
3,230
3,431
3,450
3,478
4,976
1.23%
0.13%
—
3,607
Dividend per sh₩
6,116
7,183
7,422
8,355
8,730
10,426
12,081
12,925
14,078
14,421
4,334
10.56%
10.93%
—
17.36
Div yield (avg)%
10.17
8.86
10.53
8.66
10.84
8.60
6.42
8.38
6.98
8.04
7.87
8.04
8.63
39
29.96
Payout ratio%
15.55
15.65
16.20
17.60
19.27
17.90
15.22
12.31
10.44
7.67
16.07
12.31
15.60
39
13.56
Shares (diluted)M
10.71
9.992
10.18
9.613
8.860
8.786
8.156
7.193
7.931
7.070
13.01
(4.41%)
(4.35%)
79
23.11
Buyback yield%
22.82
24.92
25.93
25.20
28.01
26.83
24.34
21.79
20.27
22.88
24.98
22.88
24.63
63
0.467
D/E ratiox
0.857
0.939
1.000
1.011
1.103
1.054
1.094
1.227
1.209
1.248
0.123
1.209
1.074
81
123.1
Enterprise value₩B
216.2
243.2
247.1
290.8
289.3
305.5
299.4
320.4
353.3
384.2
72.05
5.84%
6.40%
53
154.0
LT debt₩B
98.67
107.3
110.3
106.9
113.4
128.9
131.1
133.5
137.1
159.4
149.9
7.05%
5.03%
76
Revenue
₩161.8B
4.36%
1.00×
Cost of revenue
₩108.9B
4.21%
0.99×
Operating expenses
₩26.61B
4.25%
0.99×
Property and equipment
15.65%
Spread over hurdle
(1.70%)