14.02
Revenue₩B
93.70
98.31
103.4
108.5
115.0
125.8
136.5
146.9
156.2
164.9
14.99
7.48%
6.48%
9
28.42
Revenue growth%
10.83
11.70
12.47
10.52
13.16
10.86
12.93
13.65
11.79
10.56
28.60
11.79
11.75
73
26.51
Gross margin%
22.20
22.62
24.12
27.10
29.53
27.34
26.55
26.49
26.69
28.23
14.92
26.69
26.62
88
15.70
Operating margin%
15.68
12.75
14.96
14.42
15.21
12.24
9.96
8.50
8.94
7.38
6.96
8.94
12.50
17
20.17
Net margin%
2.20
1.66
0.40
0.40
1.43
2.14
1.00
3.45
0.55
3.45
6.31
2.14
1.54
72
21.93
P/E ratio (avg)x
34.54
39.59
46.62
49.58
50.46
48.85
53.91
62.94
70.98
78.09
27.71
62.94
50.02
14
22.73
EV/EBITx
25.71
25.78
28.04
29.65
28.09
27.70
28.31
25.49
24.41
23.77
34.19
25.49
26.74
90
20.88
FCF yield (avg)%
22.68
21.00
20.35
18.97
16.94
18.82
20.69
22.29
23.57
25.11
19.37
22.29
20.85
90
8.78
FCF margin%
29.92
27.73
26.78
29.49
28.95
31.71
31.76
32.43
31.40
28.76
23.80
31.71
29.71
22
0.463
FCF / Net incomex
0.557
0.543
0.566
0.611
0.701
0.659
0.722
0.697
0.793
0.780
1.118
0.722
0.678
66
8.72
ROIC%
18.16
18.59
20.69
18.40
15.69
13.85
11.20
14.09
15.69
18.45
14.18
14.09
16.93
6
10.24
Return on equity%
22.20
20.67
22.41
23.16
24.65
22.89
24.53
27.34
30.07
30.46
3.03
27.34
23.84
77
16.37
Return on assets%
19.73
22.68
25.02
23.80
22.39
21.42
23.28
21.35
21.21
20.53
12.81
21.35
21.91
15
10,597
EPS₩
21,600
22,775
24,078
28,384
31,006
34,329
33,960
38,537
42,388
45,487
11,046
7.97%
9.46%
—
9.32
EPS growth%
3.69
1.92
4.75
2.56
5.08
5.61
3.88
6.07
4.29
7.06
20.02
5.61
4.52
15
5,837
Bookvalue per sh₩
11,501
11,619
12,738
14,155
16,265
15,567
14,746
14,566
16,457
18,856
2,532
3.00%
5.32%
—
6,831
FCF per share₩
3,706
3,651
4,073
4,620
4,763
4,315
4,560
5,026
4,787
5,252
5,746
1.98%
3.58%
—
6,118
Dividend per sh₩
2,454
2,342
2,146
2,132
2,306
2,003
1,844
1,907
1,722
1,850
5,603
(4.31%)
(4.04%)
—
8.85
Div yield (avg)%
29.82
29.63
27.66
29.21
30.80
32.21
31.77
30.47
31.29
33.20
16.98
31.77
30.64
8
6.00
Payout ratio%
6.84
7.06
5.01
4.16
4.49
5.49
8.07
8.28
8.94
10.62
22.40
8.28
6.95
74
14.63
Shares (diluted)M
20.55
19.12
18.64
18.12
18.03
17.28
16.39
16.92
17.79
17.46
14.08
(0.65%)
(0.15%)
85
27.49
Buyback yield%
23.86
25.11
24.35
21.54
19.86
18.27
15.72
17.30
15.62
17.82
10.27
17.30
19.06
82
0.191
D/E ratiox
1.391
1.352
1.485
1.291
1.224
1.194
1.095
1.096
0.997
1.052
0.976
1.095
1.209
29
49.10
Enterprise value₩B
85.16
85.62
88.96
91.39
93.06
106.6
126.9
150.9
161.4
162.5
87.83
11.80%
6.64%
44
144.5
LT debt₩B
106.0
111.4
112.6
116.8
127.4
134.9
127.0
125.9
134.6
125.4
64.14
(0.31%)
2.40%
74
Revenue
₩164.9B
6.48%
1.00×
Cost of revenue
₩100.2B
6.63%
1.01×
Operating expenses
₩20.89B
5.76%
0.93×
Property and equipment
16.77%