18.66
Revenue₩B
53.45
58.00
61.10
66.65
70.18
76.18
83.41
90.36
95.64
101.7
19.38
7.70%
7.50%
17
5.93
Revenue growth%
21.71
21.72
21.48
22.24
19.57
17.09
15.21
12.60
12.00
14.26
26.99
14.26
18.33
48
20.51
Gross margin%
12.66
14.84
14.14
12.54
15.37
13.54
12.33
11.95
14.58
15.48
27.46
13.54
13.84
88
21.99
Operating margin%
0.40
2.18
2.72
1.37
0.40
0.40
1.58
2.25
4.92
6.68
9.67
2.25
1.88
37
15.11
Net margin%
13.06
10.80
13.28
15.57
14.39
17.02
14.43
12.32
13.36
11.43
2.87
13.36
13.32
43
24.30
P/E ratio (avg)x
44.47
49.91
52.03
51.20
48.49
46.24
41.69
41.42
37.70
35.64
35.51
41.42
45.36
64
32.06
EV/EBITx
16.18
16.45
18.50
20.61
22.98
22.64
23.94
23.68
23.69
22.95
22.22
23.68
22.80
14
21.69
FCF yield (avg)%
8.47
6.78
8.10
5.27
4.79
2.62
0.42
1.69
4.65
2.93
7.29
2.62
4.72
57
16.63
FCF margin%
29.74
29.99
32.09
29.49
29.16
27.82
29.46
27.23
24.28
24.83
28.11
27.23
29.31
80
1.475
FCF / Net incomex
1.051
0.976
0.834
0.821
0.886
0.913
0.834
0.850
0.785
0.710
0.434
0.834
0.842
20
4.20
ROIC%
4.10
1.37
1.04
0.80
2.32
1.00
0.40
1.03
0.40
0.40
24.69
0.40
1.02
88
14.77
Return on equity%
16.05
15.26
16.18
14.31
12.25
9.64
8.97
9.07
6.09
7.16
18.07
8.97
10.94
82
21.63
Return on assets%
5.78
8.28
5.42
6.57
4.29
4.71
5.28
6.06
4.19
6.32
4.13
5.28
5.60
66
8,789
EPS₩
13,289
13,736
16,321
16,736
17,133
19,645
19,300
19,670
20,257
20,579
9,784
3.73%
4.77%
—
24.86
EPS growth%
23.17
25.84
24.55
26.44
26.66
29.39
32.33
34.08
34.21
36.49
9.44
34.08
28.03
55
7,862
Bookvalue per sh₩
5,235
4,898
5,095
4,867
4,635
4,149
3,727
3,537
3,419
3,452
3,307
(5.72%)
(4.49%)
—
6,214
FCF per share₩
3,623
3,893
3,850
4,302
4,516
5,112
5,107
5,910
6,003
5,797
7,211
5.12%
5.05%
—
7,960
Dividend per sh₩
3,580
3,439
3,604
3,751
3,933
4,085
4,616
4,638
4,430
4,595
9,691
3.16%
2.69%
—
22.66
Div yield (avg)%
29.87
32.20
31.06
28.57
25.76
24.11
25.22
25.50
25.15
23.14
18.79
25.15
25.63
56
27.77
Payout ratio%
11.80
9.18
11.80
13.52
10.72
12.84
13.91
12.47
10.53
10.64
15.23
12.47
11.80
15
6.243
Shares (diluted)M
7.168
6.767
6.971
7.820
8.665
9.828
9.111
9.504
10.81
11.75
6.057
6.28%
5.97%
16
21.32
Buyback yield%
11.65
9.85
10.33
9.64
9.50
7.88
10.14
7.57
7.62
8.47
27.31
7.88
9.57
87
1.495
D/E ratiox
0.499
0.483
0.517
0.483
0.473
0.502
0.531
0.500
0.531
0.582
0.749
0.531
0.501
67
96.19
Enterprise value₩B
56.95
55.78
57.55
63.92
71.57
70.88
75.56
70.46
77.78
78.63
71.70
1.90%
2.49%
50
57.56
LT debt₩B
16.38
18.91
20.82
23.95
25.97
29.14
28.18
27.64
27.85
30.31
26.22
3.13%
6.23%
93
Revenue
₩101.7B
7.50%
1.00×
Cost of revenue
₩71.20B
7.50%
1.00×
Operating expenses
₩21.22B
8.17%
1.06×
Property and equipment
15.19%
Goodwill & intangibles
14.45%
Spread over hurdle
(6.31%)