165.6
Revenue₩B
130.2
141.1
153.9
164.5
174.1
185.4
196.0
214.8
226.8
241.2
177.3
6.73%
7.15%
74
2.26
Revenue growth%
20.94
19.57
21.36
23.40
26.13
23.27
20.40
19.60
19.82
19.83
11.32
19.83
20.67
89
17.71
Gross margin%
29.32
30.60
31.62
28.77
29.35
29.88
32.47
32.50
30.26
32.05
16.11
32.05
30.43
33
19.55
Operating margin%
12.56
9.63
7.56
4.59
6.19
3.93
6.31
7.89
5.24
7.56
25.69
6.31
6.93
42
2.56
Net margin%
28.93
28.63
29.26
30.60
27.82
28.59
26.16
28.56
26.64
26.40
27.48
26.64
28.57
36
15.63
P/E ratio (avg)x
25.87
25.16
28.61
29.36
27.10
30.68
30.15
33.34
31.69
34.35
7.131
31.69
29.76
83
20.76
EV/EBITx
8.192
8.871
10.17
9.470
9.115
9.628
10.46
9.648
9.369
9.624
21.70
9.628
9.547
72
22.35
FCF yield (avg)%
18.68
19.56
18.69
17.53
18.17
17.39
17.22
18.08
15.56
14.48
6.51
17.22
17.80
92
24.82
FCF margin%
4.93
4.33
5.21
7.16
8.87
8.45
5.98
8.77
11.27
13.69
5.91
8.77
7.80
76
1.423
FCF / Net incomex
0.508
0.543
0.595
0.562
0.609
0.653
0.601
0.665
0.740
0.801
0.691
0.665
0.605
47
2.35
ROIC%
24.89
24.10
25.89
27.39
27.55
28.67
31.63
32.43
29.50
27.35
7.88
29.50
27.47
17
22.52
Return on equity%
18.19
18.73
20.42
21.25
19.93
16.99
19.63
19.99
22.70
22.80
4.04
19.99
19.96
49
20.76
Return on assets%
3.77
1.91
4.14
4.64
1.76
1.39
2.94
5.91
6.34
7.78
6.38
5.91
3.95
89
3,398
EPS₩
1,184
1,104
1,162
1,125
1,109
1,117
1,181
1,261
1,415
1,456
3,623
5.60%
3.36%
—
28.34
EPS growth%
24.59
25.14
23.29
21.20
22.03
23.45
24.73
22.82
25.16
26.63
28.42
24.73
24.02
89
2,322
Bookvalue per sh₩
748.08
806.13
757.74
679.05
681.85
594.68
607.80
557.42
568.22
507.28
3,277
(5.74%)
(3.94%)
—
3,384
FCF per share₩
2,328
2,703
2,874
3,037
3,358
3,550
3,774
4,485
4,424
5,005
2,572
8.31%
8.02%
—
2,736
Dividend per sh₩
1,389
1,242
1,296
1,323
1,172
1,288
1,168
1,112
1,083
1,024
599.70
(2.66%)
(2.84%)
—
26.62
Div yield (avg)%
20.41
20.24
21.64
23.91
22.87
23.59
23.06
21.64
22.42
21.21
25.16
22.42
22.03
58
11.38
Payout ratio%
0.40
3.29
2.07
3.10
1.24
0.40
0.40
0.40
0.87
2.56
17.20
0.40
1.05
61
13.49
Shares (diluted)M
19.12
20.48
21.32
20.97
21.14
21.86
24.70
27.11
28.47
27.24
13.31
5.20%
4.62%
18
15.91
Buyback yield%
6.51
8.95
11.53
11.09
10.72
9.21
6.81
4.16
4.05
3.32
26.55
4.16
7.88
82
1.343
D/E ratiox
0.680
0.671
0.695
0.713
0.639
0.574
0.508
0.548
0.513
0.504
1.343
0.513
0.606
81
106.2
Enterprise value₩B
55.99
57.57
62.45
61.60
59.61
60.56
63.61
63.46
67.52
69.98
53.06
3.26%
3.19%
92
170.0
LT debt₩B
229.7
257.2
290.1
320.4
322.6
348.3
375.6
409.4
413.2
445.4
15.34
6.66%
7.87%
37
Revenue
₩241.2B
7.15%
1.00×
Cost of revenue
₩120.0B
6.89%
0.98×
Operating expenses
₩57.49B
7.15%
1.00×
Property and equipment
17.82%
Spread over hurdle
(2.32%)