12.75
Revenue₩B
56.69
62.39
68.97
76.34
82.29
88.83
95.61
105.7
112.8
122.8
13.12
8.33%
8.76%
8
4.14
Revenue growth%
6.21
6.00
7.14
6.63
6.13
6.94
8.57
10.39
11.25
13.75
9.27
10.39
7.04
79
4.53
Gross margin%
13.98
13.78
15.06
16.67
14.64
14.72
15.86
16.74
14.88
17.40
4.62
15.86
14.97
72
7.61
Operating margin%
24.56
22.74
20.60
21.50
21.31
19.94
17.68
15.88
13.42
11.15
11.74
15.88
20.27
69
3.98
Net margin%
9.09
10.61
12.36
9.44
11.16
9.85
12.79
15.06
14.94
14.95
22.36
14.94
11.76
72
19.30
P/E ratio (avg)x
13.51
13.45
11.83
11.94
11.49
10.97
10.60
9.744
8.448
8.107
26.19
9.744
11.23
8
36.59
EV/EBITx
20.43
21.91
22.19
21.00
21.34
22.69
25.03
26.80
31.38
35.20
23.61
26.80
22.44
94
12.12
FCF yield (avg)%
29.73
29.98
29.29
26.55
23.96
23.26
21.49
19.10
18.77
18.19
25.83
19.10
23.61
6
10.08
FCF margin%
26.23
28.86
28.05
25.93
27.24
27.77
28.87
30.50
27.84
25.54
2.80
27.84
27.81
17
0.705
FCF / Net incomex
1.205
1.229
1.186
1.195
1.282
1.224
1.119
1.137
0.986
0.975
1.751
1.119
1.190
79
20.93
ROIC%
13.14
15.66
15.11
12.36
14.55
13.52
15.27
17.69
17.64
19.66
22.72
17.64
15.19
71
7.00
Return on equity%
30.05
30.72
29.98
28.23
30.86
28.63
28.27
28.94
26.20
24.30
25.01
28.27
28.79
82
27.50
Return on assets%
18.60
18.43
15.98
13.34
13.49
13.84
15.18
18.01
18.64
20.31
28.03
18.01
16.99
87
1,274
EPS₩
1,346
1,327
1,259
1,285
1,225
1,157
1,069
982.03
916.34
971.13
1,423
(4.53%)
(2.69%)
—
15.65
EPS growth%
0.40
0.40
0.40
0.88
0.40
0.93
2.04
0.40
0.42
1.16
12.86
0.93
0.41
29
379.51
Bookvalue per sh₩
951.54
831.81
752.74
814.12
757.26
710.45
752.35
816.90
735.91
715.85
326.83
(1.12%)
(4.14%)
—
558.82
FCF per share₩
1,388
1,443
1,621
1,929
2,206
2,275
2,280
2,700
2,714
3,015
1,414
6.45%
9.22%
—
304.15
Dividend per sh₩
843.40
740.37
659.23
698.22
655.92
610.25
587.11
531.39
550.77
561.40
1,516
(3.06%)
(4.29%)
—
15.57
Div yield (avg)%
11.05
11.10
12.95
15.35
17.71
17.19
15.76
17.54
15.52
14.42
19.37
15.76
15.43
77
12.09
Payout ratio%
19.06
19.42
21.54
22.55
19.90
20.21
17.98
16.06
16.70
17.28
24.71
17.28
19.24
18
21.57
Shares (diluted)M
29.47
33.56
36.00
41.75
43.74
48.12
58.42
68.00
74.90
81.06
21.95
13.13%
11.68%
26
16.20
Buyback yield%
11.21
13.69
13.99
16.01
17.85
20.51
19.50
17.38
18.83
16.98
7.46
18.83
17.18
61
0.467
D/E ratiox
1.404
1.571
1.793
1.856
2.040
2.109
2.136
2.363
2.672
2.740
1.376
2.363
2.074
49
99.35
Enterprise value₩B
28.24
32.92
37.25
43.47
50.21
55.00
57.92
56.96
65.96
67.83
34.97
6.20%
9.90%
62
10.68
LT debt₩B
22.96
23.99
21.39
20.57
20.32
17.74
17.54
16.77
14.46
12.96
65.29
(8.61%)
(6.87%)
13
Revenue
₩122.8B
8.76%
1.00×
Cost of revenue
₩68.19B
8.98%
1.02×
Operating expenses
₩23.87B
8.36%
0.96×
Property and equipment
20.67%
Spread over hurdle
(1.39%)