40.14
Revenue₩B
56.28
59.80
64.89
70.59
76.50
83.73
90.37
97.69
106.4
113.7
44.41
8.25%
8.22%
30
11.79
Revenue growth%
9.36
7.64
6.93
7.69
10.24
8.90
6.19
8.19
6.29
3.49
7.04
6.29
7.67
46
29.07
Gross margin%
28.79
30.77
30.91
29.93
31.92
33.46
32.78
31.79
32.26
29.36
7.98
32.26
31.35
79
29.02
Operating margin%
27.21
29.86
32.39
35.04
32.80
32.69
34.43
33.21
32.43
34.40
14.54
33.21
32.74
49
10.89
Net margin%
3.27
1.09
0.40
0.40
0.40
0.40
2.27
1.54
0.40
0.40
7.04
0.40
0.40
19
27.29
P/E ratio (avg)x
38.22
43.80
43.86
49.71
48.96
54.08
57.90
65.74
73.01
82.72
28.83
65.74
51.90
47
18.66
EV/EBITx
33.33
32.55
36.13
42.33
47.33
47.92
47.06
52.46
55.53
56.17
33.55
52.46
47.20
95
20.36
FCF yield (avg)%
12.92
13.38
15.95
18.09
16.55
13.93
15.70
13.33
12.06
10.43
6.32
13.33
13.65
13
4.53
FCF margin%
2.56
2.27
2.68
1.51
0.40
0.40
2.85
2.99
0.87
1.75
29.59
1.75
2.01
80
0.319
FCF / Net incomex
1.095
1.266
1.500
1.675
1.619
1.926
1.945
2.007
2.087
2.142
0.318
2.007
1.801
24
20.38
ROIC%
5.23
3.15
2.65
2.86
3.89
5.15
2.18
3.75
2.29
5.03
20.86
3.75
3.45
50
7.24
Return on equity%
2.96
0.41
0.40
0.40
1.75
3.95
3.78
4.07
6.01
8.32
7.80
4.07
3.37
28
23.10
Return on assets%
14.21
12.39
12.45
12.82
11.65
9.27
6.87
4.49
4.47
7.04
18.61
6.87
10.46
93
1,476
EPS₩
3,065
2,974
3,527
3,830
3,975
3,832
4,247
4,095
4,350
5,037
1,638
4.85%
5.84%
—
21.55
EPS growth%
0.40
0.61
0.76
0.67
2.64
0.40
0.76
1.65
3.88
1.41
16.92
1.41
0.76
15
1,421
Bookvalue per sh₩
1,397
1,431
1,301
1,429
1,476
1,499
1,579
1,563
1,614
1,725
1,236
3.17%
2.27%
—
1,169
FCF per share₩
1,788
1,807
1,830
1,978
2,256
2,526
2,465
2,990
3,397
3,442
1,593
8.82%
6.87%
—
2,316
Dividend per sh₩
1,024
1,154
1,394
1,686
1,831
1,968
2,203
2,488
2,772
2,924
2,400
9.82%
11.93%
—
7.40
Div yield (avg)%
22.33
22.77
23.22
22.37
22.60
25.51
22.60
21.69
21.78
21.68
26.02
21.78
22.48
19
28.90
Payout ratio%
17.33
18.19
20.73
21.18
23.70
24.24
21.97
23.48
22.91
22.34
25.95
22.91
22.16
70
17.85
Shares (diluted)M
22.00
25.43
27.78
28.85
31.33
32.73
33.95
33.55
33.60
34.82
17.69
2.14%
4.57%
8
18.23
Buyback yield%
10.51
11.93
13.11
10.36
10.10
8.04
8.19
7.76
7.98
8.07
12.97
8.04
9.14
35
0.903
D/E ratiox
1.081
1.121
1.186
1.163
1.191
1.205
1.095
1.206
1.244
1.184
0.892
1.205
1.185
32
114.2
Enterprise value₩B
35.12
35.93
36.04
42.37
45.81
55.41
63.66
63.31
68.52
82.76
63.22
12.55%
8.95%
69
74.45
LT debt₩B
116.1
129.4
132.4
140.8
153.6
167.1
158.3
158.2
150.4
148.1
35.72
(0.72%)
3.47%
17
Revenue
₩113.7B
8.22%
1.00×
Cost of revenue
₩64.44B
8.40%
1.02×
Operating expenses
₩26.63B
7.87%
0.97×
Goodwill & intangibles
14.78%
Property and equipment
14.17%
Spread over hurdle
(1.51%)