63.92
Revenue₩B
76.04
78.55
82.21
85.50
89.86
93.24
98.70
100.4
104.4
107.2
69.40
3.60%
3.71%
33
20.82
Revenue growth%
5.76
6.50
8.79
7.69
6.64
8.10
8.14
8.40
8.39
9.23
4.31
8.39
8.12
77
22.03
Gross margin%
28.62
29.47
27.35
24.65
24.06
21.11
23.71
22.89
20.15
21.91
3.65
21.91
23.88
67
28.25
Operating margin%
6.14
5.28
5.53
6.79
8.27
9.52
10.75
10.22
8.46
7.09
15.71
9.52
7.68
88
23.80
Net margin%
15.06
12.10
11.68
13.10
11.52
10.93
8.63
6.70
4.02
3.27
11.22
6.70
11.23
87
17.53
P/E ratio (avg)x
19.80
21.26
21.85
23.40
23.85
26.44
30.78
32.56
33.21
35.55
12.49
32.56
25.14
69
33.24
EV/EBITx
11.27
9.633
8.853
7.896
8.481
8.969
7.718
7.350
6.428
5.838
34.71
7.350
8.188
12
27.33
FCF yield (avg)%
7.20
6.90
6.19
7.72
9.26
9.96
12.29
12.15
14.02
11.16
6.10
12.15
9.61
23
4.88
FCF margin%
18.35
18.85
21.82
21.65
19.04
18.72
19.64
18.50
16.67
16.93
13.58
18.50
18.79
33
0.358
FCF / Net incomex
0.501
0.451
0.425
0.437
0.395
0.355
0.370
0.330
0.314
0.298
0.618
0.330
0.382
59
22.82
ROIC%
25.96
28.80
26.09
26.40
28.24
27.05
29.49
26.72
24.76
24.83
21.15
26.72
26.56
80
3.82
Return on equity%
5.48
7.51
7.32
5.18
4.34
4.34
7.27
8.75
11.50
14.07
28.55
8.75
7.30
55
16.29
Return on assets%
18.14
15.74
13.86
10.88
12.24
14.12
12.65
15.53
15.16
13.71
17.93
14.12
13.99
13
41,397
EPS₩
27,296
30,718
31,571
36,714
44,426
49,120
52,638
61,633
64,287
62,954
45,063
7.22%
9.37%
—
26.69
EPS growth%
8.24
9.13
7.43
5.85
7.88
7.87
5.22
2.26
0.72
0.40
26.57
2.26
6.64
60
50,916
Bookvalue per sh₩
59,991
62,402
59,057
64,039
71,297
79,205
84,413
81,456
78,244
85,263
21,700
3.64%
4.80%
—
23,887
FCF per share₩
45,825
51,674
54,431
60,684
57,560
55,597
51,199
48,043
47,996
47,153
30,466
(3.91%)
(0.23%)
—
54,382
Dividend per sh₩
40,391
38,511
40,341
34,832
31,143
31,486
27,932
25,744
24,678
22,157
48,491
(6.58%)
(6.56%)
—
18.27
Div yield (avg)%
20.09
23.05
20.10
20.84
20.21
22.60
21.82
23.81
20.97
21.61
6.54
21.82
21.29
48
28.64
Payout ratio%
9.68
8.59
9.78
7.42
4.99
4.71
4.74
2.75
2.29
4.12
26.72
4.12
4.87
80
1.313
Shares (diluted)M
1.780
1.846
1.912
2.022
2.084
2.153
2.380
2.582
2.559
2.885
1.322
6.72%
5.57%
21
3.18
Buyback yield%
10.96
13.43
11.05
11.70
12.18
12.61
14.25
12.65
11.10
11.25
16.46
12.61
11.94
59
1.611
D/E ratiox
1.183
1.158
1.266
1.213
1.252
1.174
1.037
1.101
1.104
1.065
0.896
1.101
1.166
54
58.28
Enterprise value₩B
66.13
59.36
58.60
61.68
56.64
52.03
50.42
53.21
55.40
59.63
27.24
1.04%
(0.31%)
22
130.4
LT debt₩B
49.72
50.31
52.63
47.36
51.32
52.47
47.98
50.93
55.00
57.83
38.13
2.42%
1.82%
5
Revenue
₩107.2B
3.71%
1.00×
Cost of revenue
₩73.00B
3.77%
1.01×
Operating expenses
₩23.07B
4.28%
1.06×
Property and equipment
14.29%
Spread over hurdle
(3.03%)