38.81
Revenue₩B
124.3
134.2
142.8
149.8
161.3
170.4
180.2
188.9
203.3
211.7
41.50
5.59%
6.17%
23
21.36
Revenue growth%
2.78
5.35
5.45
7.55
5.64
7.56
6.94
7.92
10.75
12.97
25.82
7.92
7.25
26
4.02
Gross margin%
26.03
24.89
22.37
19.38
16.79
16.45
17.94
17.10
18.34
17.44
18.62
17.44
18.14
78
25.28
Operating margin%
10.11
11.05
11.17
9.87
9.07
10.55
13.23
15.48
12.88
13.06
4.58
13.06
11.11
77
20.76
Net margin%
23.30
22.34
22.42
19.70
21.92
20.15
22.33
20.75
21.86
23.06
28.38
21.86
22.13
74
35.43
P/E ratio (avg)x
15.36
16.68
18.25
21.30
23.97
25.70
28.03
31.49
37.90
44.04
32.50
31.49
24.83
74
7.830
EV/EBITx
19.29
17.16
18.76
20.86
20.12
21.01
22.05
23.00
23.75
24.77
9.381
23.00
20.94
57
23.69
FCF yield (avg)%
25.85
27.14
26.53
25.25
24.14
26.23
26.04
26.60
23.73
24.55
26.59
26.04
25.94
6
15.46
FCF margin%
25.52
23.64
22.07
21.27
23.42
24.80
22.83
23.12
22.42
24.05
22.27
23.12
23.27
57
1.759
FCF / Net incomex
1.644
1.802
1.919
2.086
2.035
2.127
2.167
2.184
2.006
2.000
1.223
2.127
2.021
82
22.77
ROIC%
30.31
30.29
32.92
30.92
31.54
31.65
28.67
27.53
30.00
28.52
17.40
28.67
30.30
32
23.52
Return on equity%
14.51
11.87
12.75
13.38
14.79
12.48
10.05
9.23
10.22
8.96
22.30
10.05
12.18
18
5.18
Return on assets%
30.17
30.90
29.63
31.47
30.90
28.53
29.44
26.84
25.12
25.75
29.34
26.84
29.53
19
1,536
EPS₩
1,559
1,736
1,990
2,239
2,151
2,002
2,093
2,402
2,628
2,688
1,718
4.56%
5.42%
—
23.59
EPS growth%
11.28
12.22
14.04
15.58
13.42
10.67
9.51
10.16
10.37
11.13
16.42
10.37
11.20
60
896.14
Bookvalue per sh₩
2,477
2,354
2,535
2,564
2,421
2,753
2,847
3,005
3,347
3,397
2,352
7.01%
2.63%
—
1,837
FCF per share₩
537.78
496.48
447.66
406.52
451.79
442.38
493.20
539.76
512.20
511.97
1,466
2.53%
(0.52%)
—
2,290
Dividend per sh₩
1,392
1,389
1,299
1,517
1,642
1,912
1,809
1,865
2,076
2,058
1,974
4.62%
3.97%
—
26.98
Div yield (avg)%
18.24
21.00
23.23
26.01
25.06
27.79
26.41
27.99
25.60
25.10
7.65
26.41
25.35
39
7.26
Payout ratio%
34.23
35.10
33.63
31.38
32.75
30.04
28.14
27.07
25.40
25.82
27.04
27.07
30.71
46
85.53
Shares (diluted)M
84.82
88.93
86.08
92.55
99.44
98.21
91.26
80.53
81.56
71.98
84.81
(6.26%)
(1.31%)
34
3.70
Buyback yield%
1.67
4.01
2.86
1.26
0.40
2.35
0.40
0.40
0.40
0.41
20.93
0.40
0.84
16
1.744
D/E ratiox
2.254
2.330
2.502
2.458
2.456
2.393
2.528
2.640
2.850
2.701
1.587
2.640
2.480
6
86.34
Enterprise value₩B
81.79
83.34
96.36
112.4
130.2
141.4
139.9
156.2
184.7
202.5
188.8
9.24%
10.72%
23
172.0
LT debt₩B
147.0
136.4
147.2
147.2
130.7
117.2
108.1
109.1
115.2
119.1
159.9
(1.84%)
(2.87%)
35
Revenue
₩211.7B
6.17%
1.00×
Cost of revenue
₩148.2B
6.17%
1.00×
Operating expenses
₩21.10B
5.11%
0.91×
Property and equipment
14.10%
Spread over hurdle
(3.37%)