136.5
Revenue₩B
398.9
407.7
407.7
410.2
410.8
408.1
412.1
422.5
418.6
425.1
143.6
0.69%
0.85%
42
9.62
Revenue growth%
11.94
12.21
14.32
15.81
17.85
18.74
21.36
21.69
20.17
21.45
9.24
21.36
18.30
71
21.09
Gross margin%
5.99
6.68
6.92
5.81
3.45
4.69
6.85
5.81
6.53
8.76
25.57
6.53
6.26
25
27.03
Operating margin%
22.18
20.18
18.05
19.04
18.75
16.37
17.91
17.02
15.94
17.95
23.90
17.02
18.00
21
18.76
Net margin%
21.16
20.05
19.20
18.64
18.77
19.77
17.45
17.62
15.40
13.64
9.55
17.45
18.70
24
26.95
P/E ratio (avg)x
12.71
12.55
12.04
13.09
11.35
10.46
10.59
10.43
10.78
10.87
31.87
10.59
11.11
94
20.72
EV/EBITx
35.73
32.84
30.60
32.72
27.84
28.54
28.20
29.25
28.52
24.42
22.15
28.52
28.90
45
20.65
FCF yield (avg)%
13.24
11.70
10.20
12.15
9.27
8.63
11.12
10.72
7.99
9.31
13.66
9.31
10.46
50
16.04
FCF margin%
15.51
15.47
15.68
15.61
16.91
17.34
17.98
20.17
22.96
24.83
20.00
20.17
17.13
36
0.838
FCF / Net incomex
1.903
2.175
2.116
2.235
2.186
2.449
2.625
2.650
2.937
3.139
0.946
2.650
2.342
12
11.18
ROIC%
2.33
2.93
0.75
2.46
2.36
2.80
4.85
5.33
6.03
5.90
8.95
5.33
2.86
59
18.81
Return on equity%
21.25
21.20
22.88
22.19
25.05
25.08
27.20
27.47
26.61
27.33
2.98
27.20
25.07
75
25.31
Return on assets%
22.59
20.40
18.89
18.83
20.44
18.25
20.96
23.83
24.61
23.21
4.33
23.21
20.70
10
5,015
EPS₩
7,550
7,745
7,829
7,005
6,941
7,663
7,275
6,441
5,937
6,104
5,539
(2.54%)
(2.38%)
—
8.70
EPS growth%
21.39
23.52
26.33
28.38
27.12
25.88
25.77
26.81
25.62
26.86
22.26
25.88
26.10
60
11,262
Bookvalue per sh₩
9,366
9,669
11,008
11,528
12,634
14,412
14,568
15,579
16,737
15,996
3,379
4.83%
6.48%
—
8,184
FCF per share₩
4,411
4,521
4,283
4,923
5,135
5,265
5,403
5,968
5,653
5,574
8,074
1.65%
3.16%
—
9,532
Dividend per sh₩
4,157
4,825
5,162
6,074
6,964
7,436
7,576
8,234
9,154
10,270
1,940
8.08%
11.37%
—
2.71
Div yield (avg)%
24.50
25.98
25.47
22.86
20.82
17.97
15.53
18.04
19.89
20.62
5.44
18.04
20.72
90
13.03
Payout ratio%
24.06
26.25
24.53
23.49
24.78
25.72
23.46
23.36
23.83
23.59
3.89
23.59
23.94
14
15.25
Shares (diluted)M
23.89
26.80
26.45
29.55
31.26
32.67
33.11
37.61
41.90
41.90
15.61
6.04%
6.18%
64
26.56
Buyback yield%
14.36
11.38
13.69
15.33
18.09
16.02
18.06
18.26
20.58
21.46
14.21
18.26
17.04
75
1.657
D/E ratiox
0.569
0.602
0.620
0.677
0.750
0.830
0.898
0.914
0.977
1.072
1.061
0.914
0.790
10
50.62
Enterprise value₩B
402.2
424.8
463.5
462.2
511.9
578.3
561.2
611.6
588.9
668.7
97.02
5.49%
6.63%
18
262.5
LT debt₩B
93.70
86.48
91.02
99.29
99.34
108.1
102.8
103.0
97.08
88.92
42.28
(2.19%)
(0.11%)
39
Revenue
₩425.1B
0.85%
1.00×
Cost of revenue
₩243.2B
0.78%
0.99×
Operating expenses
₩96.10B
1.01%
1.02×
Property and equipment
16.54%
Spread over hurdle
14.56%