5.731
Revenue₩B
16.09
17.11
18.70
19.75
20.95
22.13
23.88
26.29
27.77
30.09
6.414
7.51%
7.40%
16
18.03
Revenue growth%
7.91
8.93
11.68
9.56
10.03
9.33
9.73
12.10
11.04
9.81
21.45
9.81
9.77
57
15.92
Gross margin%
20.47
17.70
16.78
14.01
16.93
15.96
14.70
17.69
17.11
20.10
16.45
17.11
17.02
23
5.46
Operating margin%
8.76
9.50
11.41
11.34
10.75
8.81
11.79
9.72
11.51
12.83
21.20
11.51
11.05
85
12.93
Net margin%
4.91
2.86
1.77
3.91
1.37
0.40
0.40
1.71
0.40
2.34
4.84
0.40
1.74
66
6.947
P/E ratio (avg)x
14.16
14.96
15.93
17.50
20.35
22.99
21.68
23.99
26.20
26.71
37.09
23.99
21.02
63
25.36
EV/EBITx
46.62
49.39
49.08
55.82
58.92
56.96
57.18
58.76
57.08
61.69
16.51
57.18
57.02
83
6.77
FCF yield (avg)%
4.53
2.08
2.83
1.37
0.40
0.40
2.43
1.12
0.40
0.86
17.69
0.86
1.25
56
8.10
FCF margin%
22.68
22.29
20.15
22.15
19.18
17.73
20.11
20.17
18.45
19.34
3.09
19.34
20.13
16
0.272
FCF / Net incomex
0.981
0.963
0.995
1.106
1.166
1.147
1.231
1.130
1.223
1.287
1.488
1.223
1.138
30
3.77
ROIC%
14.61
14.65
13.06
15.43
17.42
18.23
20.99
21.14
22.68
22.03
8.55
21.14
17.82
63
15.99
Return on equity%
1.57
2.41
2.98
2.02
0.40
0.40
0.40
0.40
1.39
0.40
3.76
0.40
0.89
54
21.28
Return on assets%
12.60
14.72
14.12
14.11
15.92
17.04
18.77
21.16
21.41
21.25
16.74
21.16
16.48
55
933.39
EPS₩
1,282
1,367
1,241
1,297
1,430
1,301
1,249
1,159
1,204
1,216
1,029
(3.19%)
(0.05%)
—
20.12
EPS growth%
24.22
22.58
24.94
22.71
24.74
25.15
24.88
22.21
20.07
21.47
9.59
22.21
23.47
76
1,014
Bookvalue per sh₩
1,139
1,053
974.77
970.45
1,022
1,055
1,160
1,103
1,025
1,064
512.43
0.81%
0.09%
—
167.18
FCF per share₩
1,078
1,150
1,214
1,183
1,422
1,402
1,471
1,482
1,570
1,702
197.98
3.66%
5.93%
—
232.70
Dividend per sh₩
304.40
320.36
329.44
323.92
301.25
311.30
287.80
281.53
316.95
316.42
737.49
0.99%
0.60%
—
5.05
Div yield (avg)%
22.01
22.55
21.99
20.34
22.85
25.59
26.52
23.84
23.83
24.00
7.66
24.00
23.34
34
12.44
Payout ratio%
16.84
16.09
14.90
17.62
16.66
13.68
10.76
8.13
7.30
9.86
18.68
9.86
14.29
20
10.64
Shares (diluted)M
11.68
10.59
10.69
11.70
12.30
12.12
13.06
14.32
14.33
14.22
10.83
2.94%
1.45%
38
3.66
Buyback yield%
32.93
31.80
32.31
29.58
30.31
27.67
25.29
27.02
24.12
26.51
4.56
26.51
28.62
76
1.040
D/E ratiox
0.660
0.620
0.603
0.597
0.660
0.620
0.578
0.573
0.624
0.700
1.475
0.620
0.620
32
34.45
Enterprise value₩B
45.43
54.76
59.77
63.76
69.57
71.19
69.27
74.69
85.59
102.3
5.960
8.03%
8.68%
31
11.86
LT debt₩B
18.24
18.65
17.97
17.36
15.89
14.71
15.91
14.56
14.38
14.15
8.195
(2.30%)
(2.49%)
16
Revenue
₩30.09B
7.40%
1.00×
Cost of revenue
₩19.44B
7.11%
0.97×
Operating expenses
₩5.091B
8.22%
1.08×
Property and equipment
18.16%
Goodwill & intangibles
17.73%
Spread over hurdle
(3.20%)