142.2
Revenue₩B
87.57
89.16
91.46
95.25
98.58
102.0
103.0
104.2
107.2
157.0
151.3
2.39%
2.37%
75
20.27
Revenue growth%
11.22
9.92
12.72
11.09
11.97
12.53
10.60
8.91
9.14
27.90
21.47
10.60
11.08
31
16.87
Gross margin%
27.53
30.36
29.01
29.02
28.15
28.25
29.70
30.68
30.69
5.72
15.10
29.70
29.01
43
17.09
Operating margin%
25.97
25.51
27.87
27.15
26.64
28.90
29.41
31.85
31.50
23.97
13.90
29.41
27.51
56
14.84
Net margin%
15.82
15.87
18.22
17.94
16.88
17.37
14.41
16.66
15.32
28.83
10.51
16.66
16.77
11
10.82
P/E ratio (avg)x
23.68
24.04
24.63
23.62
24.03
20.99
20.67
19.99
21.24
20.95
34.96
20.99
23.65
88
9.966
EV/EBITx
50.52
57.58
63.40
70.16
78.33
87.00
91.11
94.24
103.4
6.917
15.93
91.11
74.24
62
12.17
FCF yield (avg)%
12.71
12.18
15.10
12.13
9.33
11.27
11.36
10.22
10.17
23.73
9.55
10.22
11.74
7
24.34
FCF margin%
24.12
23.54
24.50
21.52
21.21
18.79
18.16
17.01
15.38
8.79
13.67
18.16
21.36
74
0.695
FCF / Net incomex
1.737
1.736
1.855
1.907
2.056
2.112
2.190
2.100
2.436
0.894
0.259
2.112
1.982
49
27.21
ROIC%
19.66
19.55
17.96
17.10
17.31
19.21
18.01
17.67
18.21
10.57
27.26
18.01
18.11
10
3.37
Return on equity%
16.25
15.18
13.64
14.92
15.78
15.75
16.75
19.23
22.21
5.96
25.73
16.75
16.02
47
26.64
Return on assets%
12.76
14.54
15.12
15.94
17.98
15.79
18.41
19.93
19.69
25.02
7.36
18.41
15.86
84
3,477
EPS₩
9,140
9,393
9,996
9,414
9,322
9,427
9,645
9,504
8,132
3,551
4,249
(2.89%)
(0.50%)
—
14.02
EPS growth%
16.28
16.05
15.09
13.44
15.51
15.41
16.21
18.21
19.38
29.23
11.80
16.21
15.78
81
3,034
Bookvalue per sh₩
17,373
19,047
21,120
21,794
26,067
30,249
34,632
36,309
39,579
2,927
4,198
12.67%
10.25%
—
1,866
FCF per share₩
9,101
10,277
9,872
10,968
11,088
12,181
13,174
13,685
16,307
4,142
10,164
8.26%
5.29%
—
8,454
Dividend per sh₩
5,769
5,907
5,585
6,044
6,553
5,891
5,884
6,228
6,525
5,712
6,306
1.54%
(0.52%)
—
18.51
Div yield (avg)%
29.98
32.67
33.49
35.79
32.93
29.94
28.89
25.98
24.49
9.04
28.55
28.89
29.96
20
15.73
Payout ratio%
13.23
10.46
9.69
10.33
7.74
5.30
3.48
3.74
6.71
21.51
16.33
5.30
8.72
76
12.87
Shares (diluted)M
12.09
10.68
9.685
10.12
9.224
9.273
9.582
10.32
9.993
12.90
12.97
(0.25%)
(2.34%)
29
5.45
Buyback yield%
11.89
13.79
16.14
18.22
17.88
16.24
15.05
16.69
16.61
21.63
6.58
16.61
16.19
41
0.411
D/E ratiox
1.763
2.003
1.902
1.975
1.920
2.037
2.040
2.324
2.663
1.484
1.786
2.040
1.989
12
112.9
Enterprise value₩B
107.7
118.9
112.4
123.5
133.1
140.7
154.3
139.0
138.7
58.09
95.98
2.36%
1.66%
11
82.89
LT debt₩B
72.59
80.45
81.46
88.23
102.4
116.1
129.8
127.1
143.1
89.04
65.07
10.16%
8.11%
10
Revenue
₩107.2B
2.37%
1.00×
Cost of revenue
₩75.04B
2.37%
1.00×
Operating expenses
₩22.55B
1.82%
0.95×
Property and equipment
17.50%
Spread over hurdle
(6.11%)