449.0
Revenue₩M
605.1
647.3
676.3
713.3
761.8
786.8
843.1
883.9
908.2
939.9
488.2
4.29%
5.13%
75
24.58
Revenue growth%
4.34
5.99
3.75
5.26
2.70
1.53
3.94
3.39
1.29
1.55
27.12
1.55
3.57
16
17.08
Gross margin%
16.06
16.23
13.53
11.05
8.47
10.39
12.41
13.18
13.20
14.52
29.29
13.18
13.19
59
23.19
Operating margin%
12.22
14.26
12.01
14.19
16.99
15.12
16.44
13.73
16.38
18.35
19.34
16.38
14.69
33
29.44
Net margin%
21.97
20.05
20.68
19.25
19.90
20.12
17.73
20.05
19.44
21.43
23.40
20.05
20.05
30
13.80
P/E ratio (avg)x
21.61
20.56
23.16
23.83
25.95
24.24
22.75
24.80
27.87
26.46
14.76
24.80
24.03
40
31.58
EV/EBITx
23.41
21.59
24.15
26.29
24.23
25.31
22.91
22.54
23.19
24.23
13.70
23.19
23.78
70
26.90
FCF yield (avg)%
12.31
10.09
10.44
10.09
12.87
11.21
13.03
15.18
16.00
15.24
9.09
15.18
12.59
80
6.24
FCF margin%
15.00
16.57
16.67
14.34
13.94
10.97
9.74
7.20
10.08
12.21
10.33
10.08
13.07
9
1.087
FCF / Net incomex
1.263
1.310
1.382
1.327
1.361
1.389
1.335
1.422
1.604
1.836
1.251
1.422
1.371
61
6.80
ROIC%
6.25
4.71
3.79
4.08
2.52
5.11
7.41
5.86
3.46
4.70
12.08
5.11
4.71
74
26.72
Return on equity%
23.78
24.34
26.04
24.22
25.88
27.59
28.36
31.21
34.02
31.22
18.98
31.21
26.82
47
7.08
Return on assets%
1.87
2.55
4.05
5.51
6.69
9.23
11.32
11.31
13.23
15.15
16.27
11.32
7.96
30
25.62
EPS₩
36.65
38.37
40.11
35.63
38.32
33.14
35.92
36.15
38.52
40.19
27.71
0.96%
(0.41%)
—
25.70
EPS growth%
15.56
16.21
14.44
11.61
14.25
16.01
14.13
14.50
15.28
15.52
27.15
15.28
14.89
70
61.59
Bookvalue per sh₩
110.23
130.23
146.11
171.61
199.35
205.22
209.08
236.06
262.80
258.59
16.36
5.34%
9.46%
—
84.24
FCF per share₩
72.99
79.34
89.23
98.39
98.85
97.73
101.04
96.49
100.13
97.24
36.16
(0.33%)
2.65%
—
42.46
Dividend per sh₩
106.47
114.51
111.15
120.07
118.51
117.42
128.10
125.95
115.68
115.70
84.20
(0.48%)
0.72%
—
20.75
Div yield (avg)%
29.06
29.48
30.42
32.19
32.72
34.50
35.02
33.01
33.26
35.19
9.66
34.50
32.87
32
19.59
Payout ratio%
16.10
18.47
17.30
15.94
13.15
13.28
12.05
10.55
7.94
8.72
5.23
10.55
13.22
67
8.728
Shares (diluted)M
9.426
9.966
10.21
9.725
10.87
12.09
11.90
11.40
10.51
11.08
9.019
0.37%
2.64%
10
11.88
Buyback yield%
6.69
4.18
4.36
7.06
4.22
3.63
6.22
4.87
2.77
5.54
25.20
4.87
4.61
32
0.965
D/E ratiox
0.791
0.837
0.808
0.866
0.837
0.765
0.809
0.827
0.912
0.960
1.573
0.827
0.832
47
0.492
Enterprise value₩B
1.004
1.062
1.062
1.161
1.136
1.142
1.199
1.417
1.432
1.534
0.549
6.20%
5.27%
48
1,158
LT debt₩M
302.0
315.7
330.4
336.8
319.2
297.3
309.9
356.4
407.8
389.8
183.5
4.08%
2.45%
50
Revenue
₩939.9M
5.13%
1.00×
Cost of revenue
₩470.5M
5.18%
1.00×
Operating expenses
₩136.4M
5.02%
0.99×
Property and equipment
18.38%
Cash and investments
15.96%
Spread over hurdle
62.48%