589.2
Revenue₩M
429.8
452.9
481.5
519.8
545.0
578.9
611.6
638.2
691.5
747.4
643.5
6.52%
6.58%
22
13.90
Revenue growth%
15.55
15.33
14.88
15.82
14.25
15.22
13.00
13.41
15.82
15.22
23.91
15.22
15.22
68
4.05
Gross margin%
12.94
15.35
12.47
9.67
7.54
10.10
12.74
15.15
15.28
14.84
5.40
14.84
12.84
71
25.41
Operating margin%
20.77
20.07
21.43
22.94
20.55
23.24
22.28
22.19
20.84
23.01
23.02
22.28
21.81
20
4.23
Net margin%
28.63
25.82
28.12
28.53
27.59
28.38
30.70
33.17
35.94
33.76
28.41
33.17
28.58
51
18.59
P/E ratio (avg)x
8.044
8.042
8.597
9.568
9.800
11.06
11.36
12.52
13.71
15.62
12.97
12.52
10.43
64
37.69
EV/EBITx
45.44
45.44
48.30
55.37
52.36
58.61
66.17
70.31
75.66
87.12
22.26
70.31
56.99
39
24.91
FCF yield (avg)%
0.40
0.40
2.63
4.42
2.77
1.08
0.55
3.52
1.83
3.85
26.50
1.83
2.23
30
3.40
FCF margin%
17.73
19.09
17.40
16.42
15.72
14.61
11.74
12.78
12.48
11.14
7.92
12.48
15.17
10
0.474
FCF / Net incomex
0.833
0.767
0.807
0.869
0.936
0.898
0.979
1.040
1.074
1.041
1.303
1.040
0.917
62
20.04
ROIC%
20.01
18.31
17.43
15.65
15.20
16.42
14.56
12.82
12.64
13.53
23.70
13.53
15.43
15
26.06
Return on equity%
21.04
22.54
24.27
21.70
23.62
22.45
23.97
21.97
22.81
25.57
8.26
22.81
22.68
46
7.15
Return on assets%
12.03
9.85
11.46
9.27
11.66
9.61
7.01
5.35
6.48
4.65
13.46
6.48
9.44
25
19.57
EPS₩
13.39
13.65
12.83
12.51
13.66
13.65
13.32
14.51
12.97
12.57
21.51
(1.65%)
(1.68%)
—
29.29
EPS growth%
4.37
2.17
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.05
0.40
0.40
72
8.55
Bookvalue per sh₩
9.57
11.38
13.40
14.29
15.25
14.79
16.10
18.60
21.48
24.84
19.98
10.25%
9.98%
—
4.20
FCF per share₩
9.53
9.51
8.55
8.98
9.66
9.26
9.39
8.35
9.11
9.72
11.35
0.13%
0.74%
—
16.39
Dividend per sh₩
17.40
19.36
18.49
17.15
15.81
15.39
16.88
15.41
16.44
17.37
8.72
1.89%
(0.10%)
—
25.28
Div yield (avg)%
22.21
22.33
20.85
23.03
25.80
26.13
27.70
26.21
27.91
27.17
7.76
27.17
25.97
24
18.95
Payout ratio%
12.58
15.34
13.87
14.64
12.27
14.71
16.44
16.50
17.23
14.78
25.24
16.44
14.74
94
21.47
Shares (diluted)M
19.60
20.78
19.89
17.78
18.68
20.28
21.73
20.96
20.56
22.64
21.24
3.92%
1.84%
71
22.62
Buyback yield%
8.05
5.94
7.49
7.86
5.26
7.49
7.09
4.51
5.54
4.22
5.28
5.54
6.52
54
1.424
D/E ratiox
0.917
0.804
0.734
0.630
0.685
0.589
0.530
0.496
0.477
0.505
0.343
0.505
0.609
44
651.9
Enterprise value₩M
270.7
269.4
231.9
211.4
199.2
188.7
166.3
180.3
179.4
158.3
309.0
(4.50%)
(4.75%)
24
431.3
LT debt₩M
218.2
231.0
237.9
246.1
276.6
307.6
302.4
279.2
278.0
270.2
595.5
(0.46%)
2.21%
34
Revenue
₩747.4M
6.58%
1.00×
Cost of revenue
₩445.3M
6.56%
1.00×
Operating expenses
₩133.8M
6.59%
1.00×
Property and equipment
15.95%
Spread over hurdle
16.96%