18.36
Revenue₩B
35.90
37.43
38.53
40.17
41.56
42.46
43.24
44.08
44.99
46.92
19.45
2.46%
2.96%
7
15.94
Revenue growth%
14.92
17.15
17.09
18.06
19.57
16.75
18.93
16.87
14.93
13.33
2.14
16.75
16.98
28
14.18
Gross margin%
19.54
19.61
20.91
21.42
24.13
22.76
24.55
23.02
23.51
21.57
13.42
23.02
22.17
47
13.58
Operating margin%
2.64
2.93
4.88
3.29
5.25
2.63
1.85
4.16
5.82
2.92
22.92
2.92
3.11
6
29.02
Net margin%
8.22
8.03
10.58
8.36
8.14
6.18
7.87
10.60
10.65
12.30
22.03
10.60
8.29
64
15.14
P/E ratio (avg)x
28.07
30.22
27.27
27.38
26.21
24.23
23.04
22.77
24.79
21.93
35.90
23.04
25.50
27
27.44
EV/EBITx
16.14
17.79
17.71
19.22
19.16
19.89
19.15
17.58
16.63
18.26
29.44
18.26
18.03
50
14.74
FCF yield (avg)%
16.93
16.47
18.78
16.86
14.93
14.33
14.41
14.00
15.68
13.17
19.41
14.33
15.30
8
21.14
FCF margin%
27.05
27.55
27.46
25.19
26.28
27.44
29.73
28.41
30.28
30.42
26.23
29.73
27.50
72
1.140
FCF / Net incomex
0.656
0.652
0.626
0.593
0.593
0.608
0.673
0.692
0.738
0.770
1.782
0.692
0.654
36
24.92
ROIC%
18.03
20.33
17.63
15.90
17.36
18.58
20.33
23.27
25.81
28.78
12.21
23.27
19.45
47
13.16
Return on equity%
0.55
0.62
0.40
0.40
0.40
3.10
1.88
3.48
1.25
0.45
12.06
1.88
0.58
52
15.23
Return on assets%
11.25
9.20
8.14
6.12
5.43
7.26
8.20
8.53
6.83
4.12
25.02
7.26
7.70
25
7,772
EPS₩
5,369
5,102
5,837
6,006
5,535
5,200
5,595
6,367
7,377
8,337
8,301
8.54%
5.29%
—
5.35
EPS growth%
7.85
10.60
11.45
10.68
9.06
6.12
6.42
8.86
6.29
4.56
26.25
6.29
8.35
55
2,392
Bookvalue per sh₩
13,018
12,711
14,232
16,571
18,805
22,266
23,156
26,014
26,819
31,634
4,912
10.96%
9.63%
—
5,618
FCF per share₩
7,856
8,482
9,367
10,364
11,404
11,139
11,962
13,925
13,733
15,150
4,098
5.85%
7.48%
—
4,265
Dividend per sh₩
12,775
14,850
16,723
17,848
19,385
21,853
22,487
24,828
27,650
26,341
6,882
6.32%
9.16%
—
10.94
Div yield (avg)%
6.15
6.37
8.88
7.41
7.98
10.55
11.51
11.22
12.30
13.23
12.34
11.51
9.72
52
26.85
Payout ratio%
22.84
22.80
20.33
21.34
19.72
22.19
23.77
23.82
21.29
23.74
29.14
23.74
22.50
26
2.942
Shares (diluted)M
2.063
1.841
1.861
1.893
1.967
2.078
2.158
1.873
1.685
1.759
2.937
(2.21%)
(2.12%)
16
21.43
Buyback yield%
20.32
20.03
19.64
16.93
15.23
14.14
15.37
12.48
11.42
9.09
17.79
12.48
15.30
84
1.070
D/E ratiox
0.400
0.396
0.414
0.461
0.448
0.479
0.431
0.390
0.386
0.394
0.605
0.394
0.407
56
4.986
Enterprise value₩B
22.20
22.71
22.14
24.90
24.30
25.22
27.94
30.34
33.44
34.73
17.52
7.41%
5.62%
85
6.708
LT debt₩B
7.139
6.701
6.649
6.247
5.956
5.705
6.030
6.216
5.901
6.225
27.65
0.89%
(1.59%)
92
Revenue
₩46.92B
2.96%
1.00×
Cost of revenue
₩32.84B
3.09%
1.01×
Operating expenses
₩10.28B
3.18%
1.02×
Property and equipment
18.65%
Spread over hurdle
(2.71%)