417.0
Revenue₩B
351.7
365.5
375.9
389.3
414.9
437.0
446.9
458.8
487.8
504.0
447.8
3.97%
4.05%
72
14.77
Revenue growth%
22.47
24.59
23.44
23.29
21.98
23.98
23.10
21.31
21.78
19.09
16.48
21.78
22.79
67
15.66
Gross margin%
23.90
26.24
26.91
24.24
26.87
25.94
26.29
26.41
24.28
22.37
20.05
25.94
26.09
15
13.43
Operating margin%
12.61
15.42
16.98
19.09
17.52
18.03
17.73
19.39
16.99
19.25
10.98
18.03
17.63
35
27.10
Net margin%
27.66
26.04
24.43
26.08
26.30
23.59
23.97
23.75
26.54
25.00
18.79
23.97
25.52
7
25.86
P/E ratio (avg)x
22.21
19.92
20.01
21.84
21.80
20.25
19.77
21.81
24.14
22.25
36.04
21.81
21.80
51
18.43
EV/EBITx
46.76
46.19
50.42
54.04
63.41
72.30
68.41
78.66
87.12
95.05
10.17
78.66
65.91
52
14.39
FCF yield (avg)%
9.02
9.24
11.05
13.54
10.76
11.90
11.12
10.06
8.81
7.13
15.22
10.06
10.41
67
12.40
FCF margin%
22.12
21.32
24.18
22.37
22.33
24.00
26.89
24.84
23.68
26.03
18.57
24.84
23.84
40
0.854
FCF / Net incomex
1.030
1.102
1.088
1.163
1.121
1.022
1.093
1.017
1.157
1.215
0.508
1.093
1.097
39
23.99
ROIC%
9.18
11.86
9.25
9.68
7.47
4.62
4.26
1.77
0.40
3.38
25.85
3.38
6.04
95
27.40
Return on equity%
19.79
18.73
15.75
13.85
13.92
15.94
16.75
17.68
18.57
16.98
11.17
16.98
16.86
37
17.21
Return on assets%
0.40
2.27
2.48
3.60
4.00
2.07
3.21
2.19
1.02
1.24
5.34
2.07
2.23
69
10,391
EPS₩
34,609
36,362
36,982
35,652
37,375
40,860
42,852
43,849
40,966
35,222
11,360
(1.18%)
(0.02%)
—
23.89
EPS growth%
33.07
32.72
33.37
34.16
36.56
38.88
41.01
42.93
40.86
41.31
13.76
41.01
37.72
7
11,769
Bookvalue per sh₩
10,160
10,287
10,603
9,762
9,805
9,129
9,625
9,363
9,367
9,370
38,320
(0.90%)
(0.38%)
—
40,868
FCF per share₩
41,920
44,415
47,000
51,727
46,919
51,750
53,954
61,252
59,112
57,823
31,196
4.27%
3.91%
—
40,093
Dividend per sh₩
25,972
24,859
21,095
21,321
20,926
18,951
19,797
17,889
17,807
15,551
34,465
(5.76%)
(6.17%)
—
8.14
Div yield (avg)%
5.75
4.69
2.27
2.79
3.16
2.38
2.34
0.80
0.40
1.16
14.89
1.16
2.36
49
6.07
Payout ratio%
24.43
26.68
28.05
28.87
31.34
30.40
27.69
30.52
31.69
28.83
19.68
30.40
28.85
59
11.64
Shares (diluted)M
12.42
11.95
11.54
12.26
13.15
13.61
12.49
13.56
14.19
14.05
11.36
1.32%
1.28%
43
8.26
Buyback yield%
3.90
6.29
8.83
11.79
9.97
12.24
15.17
14.04
15.54
13.75
7.60
14.04
12.02
6
0.136
D/E ratiox
2.037
2.119
2.240
2.493
2.526
2.680
2.898
2.922
2.712
2.499
1.633
2.712
2.512
52
350.5
Enterprise value₩B
400.5
386.4
398.0
346.2
338.5
350.6
336.6
317.0
323.5
316.8
183.6
(1.31%)
(2.95%)
30
325.5
LT debt₩B
214.9
208.5
232.7
225.8
255.7
278.8
304.9
308.1
330.3
369.6
261.0
7.65%
5.88%
85
Revenue
₩504.0B
4.05%
1.00×
Cost of revenue
₩352.8B
4.05%
1.00×
Operating expenses
₩114.0B
4.57%
1.05×
Property and equipment
16.87%
Spread over hurdle
(3.09%)