7.810
Revenue₩B
93.28
93.95
94.67
98.05
98.44
100.6
103.1
105.7
105.8
107.1
8.162
1.70%
1.75%
70
14.67
Revenue growth%
8.90
11.63
12.00
10.33
11.54
10.04
11.78
12.17
12.17
10.14
11.80
11.78
11.58
23
19.82
Gross margin%
16.82
18.91
21.37
21.42
19.03
20.32
19.02
20.25
20.28
20.70
5.21
20.28
20.27
55
10.28
Operating margin%
2.01
3.62
2.27
3.60
6.03
5.37
4.32
4.68
7.47
9.68
11.26
5.37
4.50
92
18.23
Net margin%
4.33
5.86
6.10
4.32
2.26
1.50
0.40
0.40
0.52
2.62
24.06
0.52
2.44
12
20.91
P/E ratio (avg)x
20.72
19.72
21.63
21.62
23.16
21.42
22.34
20.50
20.61
22.65
20.58
21.42
21.52
55
28.69
EV/EBITx
51.29
54.79
53.46
54.13
58.87
66.96
65.28
68.81
67.49
74.59
11.72
67.49
62.08
70
25.35
FCF yield (avg)%
9.96
7.79
6.96
6.61
7.15
7.09
6.51
8.24
10.74
10.27
19.98
8.24
7.47
16
29.60
FCF margin%
12.89
12.68
11.26
10.37
10.65
12.21
10.33
11.45
9.13
7.12
25.60
10.33
10.95
91
0.414
FCF / Net incomex
0.758
0.788
0.921
0.971
1.075
1.186
1.411
1.704
1.736
1.754
1.785
1.704
1.131
45
19.35
ROIC%
8.01
10.22
12.43
12.63
15.09
13.11
10.20
11.12
12.69
13.63
26.35
12.69
12.53
46
19.15
Return on equity%
24.71
23.35
22.09
21.71
19.12
20.92
22.51
22.07
22.45
23.36
26.77
22.45
22.27
68
12.11
Return on assets%
27.55
30.12
32.11
31.99
29.71
31.08
30.99
32.36
30.09
32.75
3.94
31.08
31.04
39
1,597
EPS₩
1,192
1,289
1,414
1,479
1,434
1,596
1,766
1,815
1,926
1,995
1,635
6.83%
5.70%
—
23.25
EPS growth%
5.44
6.05
3.17
4.79
3.84
6.00
3.42
3.65
4.01
6.70
3.97
4.01
4.40
78
728.01
Bookvalue per sh₩
2,705
2,642
2,669
2,669
2,974
2,785
2,973
3,242
3,169
3,161
1,056
1.23%
2.64%
—
1,126
FCF per share₩
1,484
1,664
1,913
1,792
1,652
1,811
1,665
1,745
1,665
1,540
1,278
(1.40%)
0.95%
—
1,009
Dividend per sh₩
3,056
3,365
3,603
3,795
3,641
3,796
4,160
4,236
4,726
5,171
1,571
7.27%
5.60%
—
18.94
Div yield (avg)%
15.60
16.65
17.24
18.12
16.02
15.77
17.60
16.05
16.33
15.59
21.51
16.05
16.19
54
24.39
Payout ratio%
12.16
10.29
7.87
9.94
9.67
11.79
12.76
10.18
12.22
14.84
13.73
12.22
11.04
66
19.93
Shares (diluted)M
28.96
31.42
36.62
43.31
46.88
47.81
56.27
53.71
57.70
59.75
19.10
4.97%
7.53%
48
26.75
Buyback yield%
18.13
18.90
19.57
22.07
23.38
22.85
20.51
18.62
18.95
16.71
20.28
18.95
19.26
33
1.689
D/E ratiox
1.821
2.155
2.426
2.815
2.821
3.058
3.524
4.059
4.772
5.381
1.129
4.059
2.939
57
17.40
Enterprise value₩B
44.09
44.14
48.88
52.32
51.32
52.14
50.68
52.67
53.39
58.80
20.86
2.76%
3.67%
50
29.58
LT debt₩B
93.65
89.82
92.67
89.44
100.4
104.2
99.92
110.2
117.0
124.7
9.248
4.42%
2.17%
15
Revenue
₩107.1B
1.75%
1.00×
Cost of revenue
₩69.68B
1.87%
1.01×
Operating expenses
₩23.91B
1.58%
0.98×
Property and equipment
14.76%
Spread over hurdle
(0.38%)