41.40
Revenue₩B
130.1
140.8
152.6
168.4
178.8
189.8
208.1
230.4
250.3
276.3
44.68
9.09%
8.68%
92
11.98
Revenue growth%
23.19
21.90
24.08
23.20
21.91
21.41
22.72
21.36
19.98
17.75
6.59
21.36
21.91
41
4.88
Gross margin%
18.63
21.60
19.47
16.99
15.78
14.92
13.31
12.57
12.78
15.23
23.61
13.31
15.51
23
22.48
Operating margin%
4.29
2.74
4.25
5.99
4.10
5.82
3.01
2.46
0.40
0.40
29.09
2.46
3.56
75
11.15
Net margin%
7.51
9.33
6.98
6.47
9.43
12.25
15.16
17.73
18.61
17.11
22.85
17.11
10.84
18
31.60
P/E ratio (avg)x
14.21
15.94
17.88
16.32
17.41
19.78
20.43
21.90
20.39
20.57
37.98
20.43
18.83
79
10.41
EV/EBITx
12.94
14.90
15.93
16.74
18.02
20.48
20.07
19.99
19.00
20.82
10.50
20.07
18.51
77
6.31
FCF yield (avg)%
24.75
25.32
26.84
27.23
29.10
31.26
29.49
29.39
28.61
26.68
9.18
29.39
27.92
56
10.73
FCF margin%
12.73
13.83
11.15
8.33
5.69
8.16
9.09
7.41
6.17
6.63
26.71
7.41
8.25
82
1.546
FCF / Net incomex
0.954
1.138
1.142
1.273
1.275
1.323
1.410
1.429
1.413
1.391
1.482
1.410
1.299
27
28.62
ROIC%
13.78
15.88
18.02
15.66
18.05
19.08
21.79
24.34
27.06
27.04
14.58
24.34
18.56
88
7.25
Return on equity%
29.70
32.62
30.02
28.09
26.93
29.20
28.29
26.09
26.59
24.49
26.88
26.59
28.19
37
15.89
Return on assets%
6.06
8.73
9.15
8.04
5.55
4.09
5.45
6.51
6.96
8.68
16.26
6.51
6.74
63
4,007
EPS₩
4,481
4,267
4,555
4,654
4,729
4,308
3,795
3,281
3,599
3,270
4,322
(7.11%)
(4.34%)
—
29.48
EPS growth%
15.79
12.93
14.57
12.97
13.39
14.43
17.42
19.20
21.17
23.39
18.40
19.20
15.18
83
3,620
Bookvalue per sh₩
663.61
626.68
580.13
516.70
510.10
507.83
485.37
463.45
398.04
424.69
1,747
(3.60%)
(3.72%)
—
2,835
FCF per share₩
1,943
2,108
2,343
2,655
2,600
2,554
2,763
2,683
2,762
2,873
4,474
2.02%
3.80%
—
2,418
Dividend per sh₩
1,533
1,603
1,388
1,424
1,349
1,216
1,264
1,362
1,449
1,420
3,207
1.04%
(0.53%)
—
25.40
Div yield (avg)%
12.42
11.00
13.09
13.81
13.98
16.37
18.14
16.76
15.05
17.22
25.19
16.76
14.52
64
13.14
Payout ratio%
18.58
15.70
14.61
13.89
15.56
16.88
18.93
18.00
18.71
17.48
11.58
18.00
17.18
47
60.37
Shares (diluted)M
49.78
48.17
49.44
43.52
40.27
40.63
34.42
33.76
30.82
26.77
59.05
(7.84%)
(6.64%)
36
8.04
Buyback yield%
4.99
2.26
0.40
0.40
1.95
2.54
4.63
5.40
5.23
6.01
2.44
5.23
3.59
21
0.701
D/E ratiox
0.497
0.465
0.426
0.439
0.436
0.448
0.494
0.520
0.469
0.524
0.882
0.494
0.467
85
98.10
Enterprise value₩B
217.8
190.6
186.6
191.9
172.1
148.7
156.3
167.7
145.8
135.9
236.8
(4.60%)
(4.09%)
66
12.94
LT debt₩B
63.08
63.12
64.25
58.40
59.26
66.36
66.24
66.33
71.13
79.68
143.4
6.10%
1.51%
79
Revenue
₩276.3B
8.68%
1.00×
Cost of revenue
₩177.9B
8.38%
0.97×
Operating expenses
₩45.42B
9.23%
1.05×
Property and equipment
15.54%
Goodwill & intangibles
14.94%
Spread over hurdle
(0.29%)