250.8
Revenue₩B
199.7
210.6
217.0
228.9
233.5
241.8
255.0
259.8
268.5
273.5
276.5
3.21%
3.59%
57
2.44
Revenue growth%
20.41
23.37
25.80
23.19
20.86
20.78
17.83
17.04
14.70
17.66
14.47
17.66
20.59
34
13.13
Gross margin%
12.19
10.50
12.98
10.47
10.78
7.85
10.28
7.34
8.43
8.62
3.08
8.43
10.37
14
11.02
Operating margin%
10.22
7.55
7.84
10.25
11.44
10.37
8.36
5.89
6.28
7.41
2.38
7.41
8.10
49
5.17
Net margin%
6.29
3.89
1.50
1.00
2.25
4.91
5.22
3.58
2.65
0.40
14.30
3.58
3.11
30
15.80
P/E ratio (avg)x
26.00
27.24
25.98
24.46
21.94
19.93
18.22
18.08
19.44
18.95
18.47
18.95
20.94
78
29.17
EV/EBITx
33.53
35.68
39.93
41.25
42.48
44.42
42.81
46.22
47.87
53.47
6.956
46.22
42.65
85
12.51
FCF yield (avg)%
7.33
7.57
10.45
8.43
6.59
4.66
3.89
2.78
5.48
4.24
26.38
4.24
6.04
72
21.04
FCF margin%
1.35
1.64
2.60
3.22
3.39
4.22
5.90
4.33
3.82
1.00
10.64
4.22
3.30
85
0.797
FCF / Net incomex
1.124
1.122
1.230
1.112
1.195
1.184
1.151
1.270
1.167
1.231
1.244
1.184
1.175
60
9.29
ROIC%
6.39
4.83
6.50
6.07
5.68
2.78
1.60
0.40
1.13
0.40
11.88
1.13
3.80
40
14.36
Return on equity%
10.29
12.44
12.26
14.86
12.87
10.76
8.88
11.18
11.27
12.25
6.17
11.18
11.76
20
14.91
Return on assets%
10.98
8.18
9.80
9.16
12.05
10.07
12.29
12.35
10.41
11.65
9.11
11.65
10.70
25
489.78
EPS₩
1,554
1,404
1,503
1,345
1,319
1,332
1,167
1,112
1,095
1,130
540.16
(3.03%)
(2.78%)
—
3.11
EPS growth%
18.28
20.03
18.09
19.67
22.29
24.08
26.21
25.86
23.87
23.08
12.22
24.08
22.68
60
659.71
Bookvalue per sh₩
1,042
1,134
1,102
1,166
1,128
1,057
1,221
1,407
1,606
1,608
1,430
7.35%
4.22%
—
339.48
FCF per share₩
1,930
2,013
2,200
2,348
2,594
2,635
2,575
2,624
2,584
2,833
1,381
1.77%
5.07%
—
706.11
Dividend per sh₩
964.11
900.83
909.81
1,041
1,196
1,143
1,291
1,192
1,161
1,094
1,152
(1.77%)
1.85%
—
8.09
Div yield (avg)%
1.18
4.07
1.86
2.39
2.39
1.81
0.58
2.87
2.03
2.40
9.02
2.03
2.21
45
26.02
Payout ratio%
8.42
7.03
6.52
8.28
8.59
8.88
9.38
11.71
13.46
11.15
15.27
11.15
8.73
47
72.44
Shares (diluted)M
65.05
58.72
61.75
53.72
49.09
52.20
49.28
52.69
46.45
40.35
73.14
(3.84%)
(5.81%)
31
28.15
Buyback yield%
4.31
6.18
8.31
6.76
6.74
4.72
7.39
10.35
13.09
12.13
27.27
10.35
7.08
55
0.833
D/E ratiox
1.940
2.284
2.339
2.753
2.984
2.853
2.974
3.151
3.501
3.791
1.025
3.151
2.914
58
113.3
Enterprise value₩B
38.59
38.38
39.01
40.77
36.73
33.05
33.22
32.63
35.64
38.94
78.89
1.17%
0.90%
27
208.0
LT debt₩B
198.5
212.6
243.2
285.7
318.6
338.4
340.4
384.0
424.9
459.3
244.0
7.59%
9.91%
30
Revenue
₩273.5B
3.59%
1.00×
Cost of revenue
₩181.4B
3.62%
1.00×
Operating expenses
₩39.87B
3.21%
0.96×
Goodwill & intangibles
18.93%
Property and equipment
15.73%
Spread over hurdle
40.03%