28.91
Revenue₩B
53.39
58.57
65.07
71.57
76.68
83.37
90.64
96.95
106.6
117.3
29.91
8.87%
9.35%
22
17.71
Revenue growth%
37.19
35.12
33.77
36.12
36.77
38.68
38.51
41.06
41.41
42.38
13.15
41.06
37.85
47
5.82
Gross margin%
3.31
1.32
0.70
2.39
4.44
5.94
2.95
2.97
5.75
6.69
28.10
5.75
3.14
77
12.66
Operating margin%
27.72
29.25
30.39
33.06
32.14
30.71
31.09
30.06
30.53
30.45
24.59
30.53
30.49
80
12.48
Net margin%
24.80
24.31
22.93
20.43
21.76
24.45
25.10
27.79
26.92
25.97
5.73
25.97
24.62
85
28.64
P/E ratio (avg)x
46.11
52.53
51.67
53.50
61.24
67.35
77.36
89.31
86.45
84.88
16.62
84.88
64.29
70
27.98
EV/EBITx
6.327
5.694
5.070
4.887
4.697
4.796
4.686
4.851
4.654
4.979
35.39
4.796
4.869
54
9.02
FCF yield (avg)%
12.94
15.33
13.95
16.42
17.93
20.06
22.83
23.80
25.56
28.37
12.62
23.80
18.99
70
21.83
FCF margin%
12.40
13.43
12.72
12.96
14.13
13.40
14.26
12.37
14.40
13.63
10.89
13.63
13.42
50
1.293
FCF / Net incomex
1.730
1.689
1.746
1.881
1.979
2.089
2.282
2.362
2.496
2.500
1.658
2.362
2.034
71
9.12
ROIC%
11.40
12.36
10.04
8.41
5.93
7.11
9.08
11.37
9.20
10.50
4.74
9.20
9.62
80
20.16
Return on equity%
3.34
6.13
3.81
6.80
6.89
5.76
8.13
8.85
10.64
7.73
28.83
8.13
6.84
85
12.38
Return on assets%
1.29
2.56
3.26
0.40
3.25
0.75
0.40
0.40
0.40
1.96
18.32
0.40
1.02
72
737.41
EPS₩
3,669
4,274
4,799
5,260
5,456
6,063
6,345
6,775
7,008
6,919
759.25
4.87%
6.58%
—
29.24
EPS growth%
30.61
29.53
30.62
28.34
28.25
26.95
28.73
29.06
26.75
28.13
5.17
28.13
28.53
29
3,580
Bookvalue per sh₩
2,617
2,650
2,573
2,506
2,760
2,570
2,351
2,428
2,230
2,132
1,135
(5.03%)
(2.81%)
—
3,388
FCF per share₩
3,139
3,130
3,020
3,498
3,947
4,205
4,171
4,375
4,167
4,347
976.40
1.95%
3.87%
—
1,834
Dividend per sh₩
3,654
3,099
3,316
3,234
2,940
3,023
2,585
2,801
2,993
2,571
3,217
(2.65%)
(4.37%)
—
25.37
Div yield (avg)%
2.63
2.11
2.50
5.19
5.13
2.28
3.81
4.24
3.06
5.22
13.82
3.81
3.44
67
13.18
Payout ratio%
17.76
15.74
17.02
19.00
16.39
14.05
12.44
9.71
11.71
10.20
2.56
11.71
14.89
63
12.38
Shares (diluted)M
12.44
10.72
10.59
10.01
10.80
11.52
10.18
8.623
7.794
7.285
12.02
(7.57%)
(4.69%)
12
18.88
Buyback yield%
26.94
26.79
24.25
23.07
21.64
19.62
20.02
22.14
20.65
22.83
6.79
20.65
22.49
26
1.462
D/E ratiox
0.697
0.702
0.780
0.904
0.943
1.142
1.191
1.442
1.568
1.633
0.723
1.442
1.042
71
24.58
Enterprise value₩B
114.7
126.4
151.3
152.9
164.7
167.2
196.1
192.2
203.4
230.6
29.57
6.97%
7.95%
13
18.89
LT debt₩B
14.22
13.51
15.84
17.63
17.57
16.79
19.00
19.91
21.90
23.61
108.7
6.09%
5.88%
77
Revenue
₩117.3B
9.35%
1.00×
Cost of revenue
₩57.06B
9.36%
1.00×
Operating expenses
₩25.57B
9.04%
0.97×
Goodwill & intangibles
18.81%
Spread over hurdle
80.31%