17.67
Revenue₩B
71.31
77.92
83.92
89.36
96.43
102.7
107.9
115.8
124.5
134.6
19.45
6.90%
7.19%
35
24.50
Revenue growth%
21.22
18.82
19.12
20.68
18.87
20.76
21.02
21.80
20.50
22.24
25.16
21.02
20.72
72
9.10
Gross margin%
6.17
4.39
2.31
5.21
2.77
4.04
6.25
8.54
7.50
8.65
27.97
7.50
5.69
24
17.65
Operating margin%
14.54
15.43
13.71
15.99
17.47
18.41
19.55
20.23
21.55
19.75
4.17
19.75
17.94
81
15.16
Net margin%
8.34
5.66
4.75
4.91
6.85
9.82
8.94
7.54
7.52
9.62
7.26
8.94
7.53
10
26.91
P/E ratio (avg)x
28.31
31.72
31.57
31.14
36.03
37.80
39.92
39.51
41.03
38.56
13.83
39.51
36.91
55
11.80
EV/EBITx
17.89
17.87
19.70
21.89
23.21
25.19
25.72
26.87
31.59
33.61
21.71
26.87
24.20
27
22.00
FCF yield (avg)%
9.98
7.54
7.91
9.12
6.95
5.01
5.71
5.70
5.34
5.87
19.23
5.70
6.41
84
11.46
FCF margin%
11.33
9.71
9.70
8.16
7.35
4.53
6.65
7.29
5.50
6.65
14.49
6.65
7.32
42
1.748
FCF / Net incomex
1.122
0.981
0.853
0.888
0.791
0.700
0.676
0.673
0.719
0.768
0.876
0.700
0.780
49
15.06
ROIC%
0.80
0.40
0.40
3.40
5.96
6.83
7.27
5.85
4.25
2.01
24.79
5.85
3.82
81
22.52
Return on equity%
5.38
4.00
4.37
4.57
5.86
7.24
7.52
7.84
5.68
5.61
27.83
7.24
5.65
36
11.20
Return on assets%
32.85
34.31
33.20
36.19
37.26
34.64
34.36
36.03
39.01
37.38
23.25
36.03
35.33
60
1,133
EPS₩
6,132
5,834
6,372
6,007
6,459
6,368
5,675
4,997
5,382
5,521
1,164
(3.09%)
(0.99%)
—
11.19
EPS growth%
13.53
15.03
17.27
14.51
13.64
12.83
12.06
11.95
14.94
14.47
4.43
12.83
14.05
85
1,851
Bookvalue per sh₩
5,686
5,529
5,719
5,322
5,263
5,842
6,302
6,754
7,560
7,082
2,900
6.11%
1.51%
—
5,309
FCF per share₩
10,417
9,939
11,166
12,971
14,872
15,605
16,831
16,310
18,501
19,727
6,148
5.81%
6.99%
—
4,305
Dividend per sh₩
7,402
8,309
8,220
9,056
9,782
10,197
11,531
12,879
12,732
14,327
2,572
7.93%
7.76%
—
10.66
Div yield (avg)%
24.82
23.66
23.15
23.06
21.31
23.97
23.15
21.47
22.71
19.77
11.94
22.71
23.11
20
18.74
Payout ratio%
10.74
8.00
7.47
6.22
4.12
1.69
0.40
2.39
0.40
0.40
8.55
0.40
3.26
83
9.764
Shares (diluted)M
14.12
14.92
17.01
16.59
17.73
20.74
22.73
23.89
27.25
27.13
9.898
8.88%
6.52%
36
25.21
Buyback yield%
20.21
17.84
20.31
23.08
21.24
20.00
19.37
16.93
18.93
21.17
28.28
19.37
20.11
84
0.457
D/E ratiox
1.128
1.087
0.987
1.002
0.956
1.021
1.075
1.006
1.005
0.989
1.728
1.006
1.006
21
70.45
Enterprise value₩B
51.49
48.10
51.39
52.29
49.83
45.66
47.18
45.50
52.33
55.27
86.46
2.09%
0.84%
92
48.88
LT debt₩B
93.40
105.6
122.3
127.1
145.1
159.3
183.0
201.9
230.9
260.8
36.40
12.44%
11.43%
24
Revenue
₩134.6B
7.19%
1.00×
Cost of revenue
₩93.20B
7.07%
0.99×
Operating expenses
₩20.74B
6.67%
0.95×
Property and equipment
17.88%
Cash and investments
16.06%
Spread over hurdle
(1.24%)