48.18
Revenue₩B
180.7
191.4
197.7
208.3
216.4
229.7
235.0
245.9
256.5
262.3
51.60
3.92%
4.36%
67
7.25
Revenue growth%
16.75
16.36
15.68
12.68
15.50
14.07
12.17
9.44
7.00
9.53
20.22
9.53
13.38
6
16.05
Gross margin%
22.52
19.91
18.19
15.42
15.91
13.49
16.44
18.42
20.84
18.83
20.83
18.42
18.31
39
16.17
Operating margin%
28.70
30.93
32.37
35.27
37.53
38.18
35.83
38.72
38.58
39.16
8.94
38.58
36.68
72
3.89
Net margin%
26.56
26.90
25.25
25.03
24.89
23.87
25.10
26.65
23.95
23.81
11.96
23.95
25.06
44
24.78
P/E ratio (avg)x
31.88
29.32
28.91
28.95
27.60
27.12
26.56
25.95
25.30
23.34
35.19
25.95
27.36
61
14.96
EV/EBITx
11.58
10.35
9.967
9.953
9.268
9.946
10.43
10.88
9.571
9.774
9.286
9.946
9.960
59
8.79
FCF yield (avg)%
18.19
19.24
19.44
19.62
20.94
19.04
19.14
21.35
19.14
19.90
18.46
19.14
19.34
74
21.53
FCF margin%
12.42
11.17
13.02
15.33
17.11
17.41
16.28
18.40
20.42
20.60
12.76
18.40
16.69
15
0.405
FCF / Net incomex
0.690
0.684
0.694
0.648
0.632
0.677
0.707
0.673
0.630
0.652
0.786
0.673
0.675
38
11.96
ROIC%
17.23
15.64
14.72
15.04
14.98
13.10
11.02
12.11
13.79
15.03
5.41
13.10
14.85
89
10.67
Return on equity%
7.86
8.36
7.64
8.16
10.68
13.58
10.89
11.82
12.25
11.28
24.12
11.82
10.79
13
11.23
Return on assets%
17.43
18.17
17.86
17.33
16.79
14.98
14.67
17.12
15.85
16.62
29.05
15.85
16.96
47
2,354
EPS₩
2,581
2,765
2,733
2,949
3,396
3,153
3,548
3,585
3,912
3,917
2,430
2.90%
4.49%
—
16.91
EPS growth%
23.91
21.85
22.58
20.94
21.73
20.00
19.07
19.09
16.46
18.56
25.00
19.07
20.47
81
6,622
Bookvalue per sh₩
2,776
3,071
2,953
2,670
2,454
2,197
2,448
2,461
2,601
2,406
1,161
(0.39%)
(2.39%)
—
5,597
FCF per share₩
4,867
4,667
4,059
3,622
3,565
3,194
3,360
3,592
3,694
3,264
4,851
(1.75%)
(3.04%)
—
2,191
Dividend per sh₩
5,438
5,860
6,558
6,967
6,705
7,363
7,975
8,689
9,689
10,438
1,913
9.26%
6.02%
—
7.70
Div yield (avg)%
20.49
19.05
16.25
16.76
17.96
17.97
16.85
14.36
12.30
11.59
16.95
14.36
16.80
36
27.25
Payout ratio%
15.09
12.32
15.05
12.80
10.32
9.68
12.34
14.51
13.88
16.75
26.90
13.88
13.34
61
45.51
Shares (diluted)M
62.67
62.80
65.10
75.17
70.09
76.07
85.67
82.21
93.94
99.02
44.64
7.15%
6.02%
79
20.42
Buyback yield%
10.97
8.28
9.36
6.93
8.31
9.80
7.51
7.06
6.82
9.15
12.39
7.51
8.30
16
0.198
D/E ratiox
1.238
1.318
1.229
1.072
1.042
0.984
0.912
0.922
0.989
0.961
0.232
0.961
1.015
70
215.8
Enterprise value₩B
94.65
96.03
96.46
98.62
110.8
131.9
131.9
148.3
154.0
160.1
148.1
7.65%
5.72%
44
189.8
LT debt₩B
61.89
57.06
60.71
64.86
67.64
71.63
82.42
83.48
85.70
79.50
14.97
3.28%
1.85%
30
Revenue
₩262.3B
4.36%
1.00×
Cost of revenue
₩133.0B
4.56%
1.02×
Operating expenses
₩46.02B
4.36%
1.00×
Property and equipment
18.34%
Spread over hurdle
43.69%