50.42
Revenue₩B
139.0
149.8
157.3
167.6
177.0
186.9
194.7
206.8
223.0
229.6
54.96
5.34%
5.55%
76
10.29
Revenue growth%
19.29
16.79
17.28
15.68
16.99
17.15
17.28
15.59
16.96
15.20
11.42
16.96
16.97
45
6.84
Gross margin%
21.24
19.71
17.77
18.58
21.49
20.86
21.85
23.13
24.84
24.22
19.77
23.13
21.36
52
28.83
Operating margin%
21.39
23.45
23.62
24.87
23.54
26.29
25.77
24.49
25.35
25.12
16.93
25.35
24.68
73
2.91
Net margin%
11.47
10.68
12.45
14.64
15.18
17.38
16.65
15.01
15.61
13.85
23.85
15.61
14.82
51
10.79
P/E ratio (avg)x
14.59
14.62
13.40
14.79
15.60
14.08
14.75
16.50
15.07
16.27
11.56
15.07
14.77
71
7.891
EV/EBITx
26.22
22.76
24.77
24.15
23.74
24.15
25.02
25.38
27.98
27.02
31.06
25.38
24.89
6
11.65
FCF yield (avg)%
4.79
6.41
4.79
2.43
4.58
2.73
2.87
2.76
0.41
0.40
7.71
2.73
2.82
27
26.09
FCF margin%
12.69
12.73
10.96
10.63
7.81
10.06
7.14
4.26
6.78
7.28
15.90
7.14
8.94
66
0.923
FCF / Net incomex
2.554
2.462
2.686
2.603
2.699
3.021
3.413
3.520
3.774
4.160
0.866
3.520
2.860
67
17.85
ROIC%
14.71
14.81
12.79
10.14
7.16
6.00
4.27
3.16
2.42
4.40
9.54
4.27
6.58
46
7.32
Return on equity%
27.63
30.45
28.86
26.33
24.26
26.10
29.05
28.35
25.95
27.05
3.16
27.05
27.34
35
3.69
Return on assets%
24.73
24.66
21.95
23.86
24.33
24.77
23.73
25.85
23.84
26.75
14.41
24.77
24.49
93
3,175
EPS₩
7,309
7,803
7,218
6,861
7,974
8,972
10,146
10,162
9,706
9,634
3,410
3.85%
2.36%
—
14.36
EPS growth%
28.56
31.54
34.01
31.44
29.83
30.05
29.05
30.23
27.61
28.54
24.71
29.05
29.94
76
2,428
Bookvalue per sh₩
4,921
5,424
5,604
5,380
5,928
5,898
5,977
6,329
6,039
6,315
9,564
1.27%
3.12%
—
1,552
FCF per share₩
3,000
3,142
3,394
3,364
3,022
3,003
3,283
3,287
3,351
3,309
3,836
1.83%
0.23%
—
3,050
Dividend per sh₩
1,524
1,427
1,436
1,439
1,212
1,270
1,338
1,431
1,330
1,371
5,644
2.51%
(0.42%)
—
7.10
Div yield (avg)%
21.41
22.22
21.50
21.82
22.86
21.82
20.19
19.88
18.44
19.31
28.29
19.88
21.45
6
22.57
Payout ratio%
21.51
19.19
18.92
16.17
14.52
15.93
17.44
14.97
15.98
14.95
5.79
15.93
16.07
65
21.51
Shares (diluted)M
19.09
19.98
18.73
18.73
21.12
19.89
20.21
21.33
20.67
22.57
21.20
1.34%
0.96%
37
17.76
Buyback yield%
16.20
15.96
18.94
17.00
14.76
12.28
10.44
11.02
12.26
9.43
16.74
11.02
13.52
19
1.167
D/E ratiox
0.211
0.179
0.153
0.146
0.151
0.151
0.131
0.118
0.123
0.128
1.452
0.128
0.148
9
32.41
Enterprise value₩B
239.4
259.1
252.1
273.6
273.4
278.8
303.3
309.9
288.7
273.9
96.35
0.04%
1.95%
54
13.55
LT debt₩B
194.5
204.2
203.9
186.7
181.9
203.1
225.7
248.2
275.4
306.2
33.27
10.98%
5.69%
68
Revenue
₩229.6B
5.55%
1.00×
Cost of revenue
₩104.2B
5.38%
0.98×
Operating expenses
₩51.79B
5.27%
0.97×
Property and equipment
17.47%
Goodwill & intangibles
15.92%
Spread over hurdle
79.11%