38.10
Revenue₩B
74.61
77.33
79.94
84.14
88.47
90.98
95.85
100.6
104.7
107.8
42.33
4.03%
4.09%
60
26.04
Revenue growth%
11.37
12.18
11.74
14.60
11.70
13.64
12.30
12.84
13.14
12.32
26.75
12.84
12.31
21
24.10
Gross margin%
12.76
12.16
11.08
8.90
10.18
11.18
8.75
6.02
8.97
7.68
19.19
8.75
9.58
90
5.73
Operating margin%
7.44
9.45
8.49
9.56
12.14
14.17
16.09
14.67
15.69
18.61
24.37
15.69
13.15
31
19.97
Net margin%
19.07
16.42
13.87
12.51
10.69
9.21
6.38
7.76
9.93
9.40
20.54
9.21
10.31
11
37.46
P/E ratio (avg)x
25.95
26.89
25.41
25.15
27.68
32.06
35.52
35.49
37.85
36.95
8.889
35.52
29.87
43
28.07
EV/EBITx
11.31
13.02
13.10
14.77
15.94
17.88
19.74
20.95
23.58
25.32
33.33
20.95
16.91
37
10.99
FCF yield (avg)%
17.21
20.16
21.65
19.94
20.86
18.70
16.34
18.62
17.38
16.35
3.68
17.38
18.66
68
27.31
FCF margin%
10.83
10.85
8.44
9.19
9.41
11.05
10.33
11.39
13.76
15.26
14.97
11.39
10.84
89
0.674
FCF / Net incomex
0.368
0.383
0.435
0.476
0.485
0.503
0.503
0.556
0.608
0.662
1.342
0.556
0.494
15
2.96
ROIC%
5.12
2.12
0.41
2.61
4.28
5.25
6.40
6.76
8.76
10.13
27.54
6.76
5.19
56
29.93
Return on equity%
23.49
25.96
24.31
24.32
24.36
22.39
20.17
17.96
17.40
16.92
4.69
17.96
22.94
81
17.45
Return on assets%
17.66
17.55
19.88
17.09
15.90
12.99
15.18
16.95
16.32
16.96
29.26
16.32
16.95
90
1,330
EPS₩
2,830
2,540
2,518
2,637
2,638
2,487
2,753
2,481
2,756
2,673
1,453
0.26%
(1.40%)
—
8.57
EPS growth%
17.46
15.43
13.54
12.87
10.32
9.17
6.72
5.45
7.06
4.13
25.53
6.72
9.75
15
2,477
Bookvalue per sh₩
3,097
3,293
3,274
3,609
3,411
3,609
3,538
3,755
3,606
3,237
3,137
(1.04%)
0.23%
—
3,055
FCF per share₩
1,247
1,352
1,288
1,168
1,007
896.01
821.88
880.79
809.49
834.89
2,189
(3.68%)
(5.47%)
—
2,760
Dividend per sh₩
1,333
1,295
1,425
1,666
1,905
2,123
2,303
2,261
2,282
2,498
1,453
5.57%
7.19%
—
8.57
Div yield (avg)%
27.14
26.01
23.93
25.43
24.58
23.57
23.09
23.52
26.28
23.71
20.08
23.57
24.26
52
4.34
Payout ratio%
15.57
16.22
16.97
15.74
17.53
17.66
19.20
18.86
21.75
22.04
19.56
19.20
17.59
63
5.105
Shares (diluted)M
5.314
5.792
5.856
5.916
6.075
6.347
6.087
5.917
6.185
6.679
4.884
1.91%
3.15%
35
27.67
Buyback yield%
8.38
5.62
3.84
4.74
7.61
9.00
9.59
9.99
7.80
6.04
24.29
9.00
7.71
87
0.458
D/E ratiox
1.472
1.476
1.438
1.472
1.435
1.582
1.823
2.178
2.276
2.598
0.385
2.178
1.529
55
34.57
Enterprise value₩B
81.34
74.05
71.10
71.08
78.91
77.54
71.47
69.93
65.95
58.57
51.58
(5.79%)
(2.65%)
29
52.08
LT debt₩B
99.14
97.24
105.5
97.42
96.75
92.17
101.2
111.2
108.5
118.1
13.98
4.08%
2.64%
53
Revenue
₩107.8B
4.09%
1.00×
Cost of revenue
₩75.46B
4.09%
1.00×
Operating expenses
₩23.26B
4.51%
1.04×
Property and equipment
15.45%
Spread over hurdle
(1.04%)