23.24
Revenue₩B
143.4
147.0
147.2
147.7
147.5
152.3
157.4
157.1
159.1
162.2
24.30
1.93%
1.70%
18
29.44
Revenue growth%
21.85
21.38
18.63
21.43
21.48
21.81
23.18
24.47
27.37
26.90
6.88
24.47
21.83
36
27.89
Gross margin%
1.48
4.11
5.49
8.06
5.66
7.36
4.49
2.08
1.79
4.17
20.24
4.17
4.33
63
14.40
Operating margin%
20.83
18.59
19.52
18.36
18.77
17.07
18.11
16.01
15.19
14.59
22.33
16.01
18.23
47
11.84
Net margin%
12.33
9.73
9.91
11.21
10.18
11.58
11.32
10.37
13.18
12.00
14.83
11.58
11.26
75
34.07
P/E ratio (avg)x
21.42
24.17
23.71
26.30
25.99
27.94
29.51
26.75
26.43
29.51
18.84
27.94
26.37
15
28.02
EV/EBITx
25.75
27.29
30.48
33.10
38.25
42.90
44.82
47.88
51.08
53.45
17.26
47.88
40.58
47
29.93
FCF yield (avg)%
7.46
7.89
6.39
7.29
10.25
12.73
14.37
17.28
17.50
15.39
14.76
15.39
11.49
36
12.64
FCF margin%
12.66
11.53
9.62
8.73
10.37
12.80
10.21
10.44
11.23
13.48
9.25
11.23
10.83
8
0.331
FCF / Net incomex
0.189
0.190
0.185
0.188
0.191
0.186
0.221
0.230
0.258
0.254
1.655
0.230
0.190
34
4.13
ROIC%
0.40
0.40
0.48
0.40
0.40
0.52
0.40
0.66
2.22
2.16
5.09
0.66
0.44
76
20.64
Return on equity%
7.39
8.67
10.21
8.30
5.66
5.90
3.63
2.79
1.54
0.40
21.01
2.79
5.78
18
21.02
Return on assets%
24.49
24.15
27.02
25.69
25.41
23.80
23.53
22.91
21.10
23.96
24.75
23.53
24.06
53
2,571
EPS₩
2,572
2,382
2,625
2,659
2,675
2,895
2,770
2,892
3,202
3,203
2,821
3.67%
3.16%
—
16.11
EPS growth%
11.43
8.90
7.26
4.90
6.24
7.30
6.53
4.85
3.89
6.11
26.69
6.11
6.39
50
795.72
Bookvalue per sh₩
1,417
1,535
1,615
1,499
1,526
1,536
1,460
1,342
1,253
1,182
3,554
(4.98%)
(1.94%)
—
1,255
FCF per share₩
2,790
3,192
3,819
4,490
5,360
5,835
6,774
7,702
7,972
8,510
3,349
9.69%
13.63%
—
2,708
Dividend per sh₩
2,124
2,225
2,281
2,043
1,922
1,839
1,906
2,036
2,069
1,834
3,738
(0.94%)
(2.52%)
—
16.99
Div yield (avg)%
19.06
20.61
19.82
22.22
19.44
20.37
19.54
17.34
16.30
13.98
2.50
17.34
19.49
47
9.38
Payout ratio%
29.89
29.17
31.24
28.28
27.18
29.07
31.51
31.22
30.33
27.90
15.30
30.33
29.53
51
18.20
Shares (diluted)M
13.28
11.23
11.05
11.02
11.67
10.29
8.874
8.179
8.658
7.494
18.07
(8.48%)
(6.96%)
39
26.49
Buyback yield%
13.29
14.67
15.74
18.08
15.27
16.53
19.11
21.14
20.52
19.34
25.33
19.34
17.30
8
0.153
D/E ratiox
1.981
2.094
2.405
2.441
2.752
3.041
3.523
3.386
3.221
3.306
0.224
3.306
2.897
66
147.7
Enterprise value₩B
48.09
47.78
47.29
51.74
58.52
61.55
58.92
58.30
61.62
63.56
96.33
1.67%
3.91%
65
51.31
LT debt₩B
20.47
20.90
21.75
23.20
22.07
21.52
23.56
23.74
22.67
24.16
146.6
1.82%
2.26%
25
Revenue
₩162.2B
1.70%
1.00×
Cost of revenue
₩94.05B
1.54%
0.98×
Operating expenses
₩28.70B
2.47%
1.08×
Goodwill & intangibles
16.17%
Property and equipment
15.26%
Spread over hurdle
10.93%