532.9
Revenue₩B
394.0
420.5
443.7
479.4
500.3
533.1
558.8
604.0
657.2
693.3
554.6
6.74%
6.60%
42
28.95
Revenue growth%
20.18
22.69
23.88
23.21
25.98
25.80
23.05
20.27
21.41
19.59
27.68
21.41
22.87
41
7.58
Gross margin%
8.37
9.52
7.28
4.80
4.05
4.29
3.84
2.17
2.53
0.97
24.67
2.53
4.17
40
18.38
Operating margin%
9.95
7.76
5.39
4.29
7.08
5.12
5.92
3.45
0.67
2.20
23.34
3.45
5.25
12
6.58
Net margin%
22.04
20.26
20.42
18.55
19.65
22.38
21.08
20.18
20.94
21.99
13.02
21.08
20.68
76
21.12
P/E ratio (avg)x
49.90
48.79
56.87
58.27
63.36
74.29
86.40
98.20
96.58
102.3
11.43
96.58
68.82
77
15.20
EV/EBITx
8.946
9.235
9.587
9.910
10.81
10.38
10.68
11.02
11.24
12.32
6.220
11.02
10.53
42
6.24
FCF yield (avg)%
17.96
19.89
22.37
25.12
27.82
29.30
31.13
28.32
30.10
28.94
28.12
29.30
28.07
59
16.62
FCF margin%
0.40
1.09
3.17
1.63
0.40
0.40
0.40
1.81
1.26
1.95
16.29
1.26
1.18
71
0.332
FCF / Net incomex
0.210
0.220
0.237
0.237
0.214
0.233
0.235
0.258
0.239
0.255
1.363
0.239
0.236
61
17.57
ROIC%
3.42
0.79
3.41
1.89
0.40
0.40
0.40
2.68
2.32
3.32
25.74
2.32
2.11
68
27.64
Return on equity%
16.90
17.69
19.65
19.31
19.20
16.33
13.67
16.42
16.32
13.81
24.90
16.32
16.66
25
27.54
Return on assets%
16.50
16.23
17.43
15.17
16.51
17.95
15.19
14.61
15.55
17.44
3.85
15.55
16.37
72
15,784
EPS₩
12,230
12,267
12,577
11,312
11,704
9,974
10,595
9,880
9,569
9,564
17,133
(3.96%)
(3.20%)
—
27.47
EPS growth%
2.50
4.12
1.64
0.40
0.40
0.51
0.40
0.40
2.75
1.85
15.76
0.51
1.08
50
12,042
Bookvalue per sh₩
6,251
6,197
6,756
6,343
7,291
7,302
7,271
6,844
7,488
7,980
22,064
1.82%
2.21%
—
8,690
FCF per share₩
10,022
10,782
12,033
13,730
13,420
15,574
15,034
15,794
18,697
21,054
20,984
9.42%
9.28%
—
17,656
Dividend per sh₩
9,238
10,608
10,872
10,858
11,721
13,379
16,157
16,573
16,525
17,857
21,226
8.79%
8.36%
—
22.58
Div yield (avg)%
21.75
23.39
22.29
20.37
23.10
20.66
20.28
18.63
19.34
18.36
20.83
19.34
20.52
83
6.36
Payout ratio%
22.22
24.36
24.50
23.53
21.57
21.21
24.11
25.73
27.22
24.57
28.78
24.57
24.23
85
16.22
Shares (diluted)M
15.60
16.45
17.54
18.78
17.14
19.09
21.42
22.46
22.28
22.52
16.82
5.61%
4.97%
32
25.19
Buyback yield%
26.84
25.03
25.96
27.53
28.34
29.24
28.94
31.63
31.62
34.35
25.50
31.62
28.64
65
0.154
D/E ratiox
0.695
0.684
0.651
0.652
0.656
0.601
0.555
0.580
0.518
0.508
0.271
0.555
0.626
95
462.7
Enterprise value₩B
286.9
314.5
356.4
411.0
409.4
430.9
508.2
509.7
580.9
571.0
232.9
6.88%
8.30%
24
95.11
LT debt₩B
317.2
318.9
286.1
286.9
250.7
214.7
193.5
167.6
161.9
172.5
153.1
(7.21%)
(5.91%)
82
Revenue
₩693.3B
6.60%
1.00×
Cost of revenue
₩327.4B
6.69%
1.01×
Operating expenses
₩151.2B
7.20%
1.06×
Property and equipment
15.23%
Spread over hurdle
19.70%