359.6
Revenue₩B
291.4
310.0
323.3
346.1
369.7
389.5
406.6
430.9
459.8
494.9
401.2
6.01%
6.03%
65
5.55
Revenue growth%
23.45
25.94
24.67
22.41
24.72
22.30
21.23
18.36
15.74
17.19
15.83
18.36
22.36
69
4.06
Gross margin%
27.73
29.79
30.15
31.11
32.44
33.91
34.72
35.19
33.63
31.16
2.43
33.91
31.80
42
25.35
Operating margin%
7.06
6.70
7.53
6.93
8.86
9.50
11.94
13.94
11.80
14.75
11.31
11.94
9.18
94
12.83
Net margin%
18.61
18.44
17.88
19.29
16.33
13.49
13.07
11.36
13.95
13.08
13.43
13.08
15.14
32
24.99
P/E ratio (avg)x
9.488
9.173
10.58
10.58
11.52
11.66
12.44
12.35
14.10
15.06
12.39
12.44
11.59
47
6.286
EV/EBITx
18.18
20.67
19.58
18.27
17.69
18.13
17.62
19.59
21.02
22.13
11.03
19.59
18.93
8
18.78
FCF yield (avg)%
6.15
4.67
6.86
9.09
10.83
11.89
12.18
13.42
12.68
11.65
24.50
12.18
11.24
54
7.66
FCF margin%
7.18
9.17
7.34
9.81
11.44
11.30
13.11
12.48
13.64
12.85
14.12
12.85
11.37
10
0.381
FCF / Net incomex
0.511
0.586
0.664
0.782
0.792
0.955
1.027
1.230
1.327
1.447
1.755
1.230
0.874
88
15.27
ROIC%
25.92
22.92
20.95
19.73
18.72
16.94
15.34
15.80
18.23
20.50
20.55
16.94
19.23
85
21.72
Return on equity%
9.30
6.52
5.06
3.77
1.23
0.96
0.62
0.40
0.40
2.68
13.68
0.62
1.96
9
9.62
Return on assets%
12.11
11.16
8.71
7.72
8.87
9.29
7.45
6.45
6.66
9.59
7.10
7.45
8.79
34
1,263
EPS₩
2,283
2,200
2,403
2,471
2,315
2,344
2,049
1,765
1,720
1,824
1,370
(4.65%)
(2.99%)
—
3.01
EPS growth%
27.46
24.98
25.93
25.36
24.39
26.14
26.99
25.53
25.49
27.00
3.49
26.14
25.73
49
2,157
Bookvalue per sh₩
2,175
2,207
2,345
2,538
2,767
3,091
3,234
3,551
4,087
4,529
1,382
10.35%
7.82%
—
1,686
FCF per share₩
965.67
1,049
962.64
1,051
1,053
957.47
964.30
1,027
1,119
1,054
2,420
0.01%
2.10%
—
2,566
Dividend per sh₩
2,355
2,459
2,268
2,317
2,418
2,198
2,231
2,164
2,308
2,449
1,160
0.25%
0.20%
—
3.39
Div yield (avg)%
8.96
6.10
7.73
7.12
10.05
12.47
14.56
17.22
14.34
15.01
19.85
14.56
11.26
26
10.03
Payout ratio%
28.82
31.79
32.90
32.59
31.96
29.24
26.88
24.87
25.65
23.25
10.77
25.65
29.03
90
66.14
Shares (diluted)M
84.67
86.16
85.51
96.00
91.30
86.17
86.47
84.08
76.83
78.72
64.60
(2.92%)
(0.44%)
21
19.95
Buyback yield%
23.68
24.89
22.25
20.22
22.90
22.39
23.84
25.62
24.89
23.59
18.08
23.84
23.64
38
0.650
D/E ratiox
0.969
0.956
0.944
0.865
0.850
0.838
0.890
0.906
0.898
0.868
0.102
0.890
0.894
47
562.4
Enterprise value₩B
470.5
421.0
416.5
432.4
379.9
365.2
348.6
301.8
267.4
273.7
174.1
(6.35%)
(5.35%)
9
153.7
LT debt₩B
564.6
646.6
725.8
681.6
667.8
675.3
680.7
667.1
708.2
755.4
188.9
2.50%
4.31%
82
Revenue
₩494.9B
6.03%
1.00×
Cost of revenue
₩301.7B
6.09%
1.01×
Operating expenses
₩126.0B
6.34%
1.03×
Property and equipment
16.14%
Spread over hurdle
(4.19%)