457.3
Revenue₩B
342.6
345.3
350.5
355.6
361.4
371.3
381.6
388.8
405.2
411.4
491.6
2.63%
1.85%
62
19.38
Revenue growth%
27.62
26.13
23.53
23.80
26.37
23.60
25.44
28.15
25.64
25.98
24.14
25.64
25.81
6
4.19
Gross margin%
23.21
24.43
26.69
29.32
26.75
28.22
25.70
24.84
27.02
29.25
26.14
27.02
26.72
82
21.92
Operating margin%
24.74
22.75
25.63
28.38
31.00
32.04
29.88
30.35
31.82
30.59
10.63
30.59
30.12
9
24.86
Net margin%
29.47
29.68
29.73
31.82
31.30
34.21
33.20
35.07
35.88
35.70
17.27
35.07
32.51
21
32.92
P/E ratio (avg)x
42.36
49.43
53.81
62.87
75.30
73.36
73.73
85.37
83.84
96.80
37.97
83.84
73.54
83
25.41
EV/EBITx
12.16
10.61
10.72
10.38
10.46
9.976
10.49
10.10
9.381
9.263
18.08
9.976
10.42
67
14.48
FCF yield (avg)%
31.64
30.32
27.65
29.10
26.26
24.00
25.99
23.03
26.02
26.41
7.70
25.99
26.34
60
17.36
FCF margin%
13.72
16.71
19.24
19.22
18.08
16.26
16.04
17.20
17.26
15.40
14.70
16.26
16.96
50
0.186
FCF / Net incomex
0.194
0.191
0.184
0.169
0.146
0.135
0.116
0.098
0.088
0.082
0.634
0.098
0.140
71
9.65
ROIC%
20.83
23.75
23.93
22.62
24.25
26.61
25.71
25.42
27.32
26.83
21.63
26.61
24.83
63
12.92
Return on equity%
4.35
6.40
5.04
2.28
3.24
1.77
0.40
0.40
1.32
0.40
11.60
0.40
2.03
85
27.37
Return on assets%
5.54
5.21
4.84
5.96
8.54
8.99
9.08
11.39
10.34
12.52
17.94
10.34
8.77
77
19,673
EPS₩
24,903
24,676
27,891
27,639
30,770
36,758
38,015
39,025
38,299
40,234
20,140
5.51%
5.68%
—
16.02
EPS growth%
26.40
23.84
22.01
22.42
20.72
23.38
25.43
28.30
27.89
30.30
22.02
27.89
24.63
6
5,631
Bookvalue per sh₩
13,617
13,555
14,632
14,374
14,586
15,246
15,503
16,798
18,618
19,846
7,280
6.35%
5.32%
—
19,687
FCF per share₩
18,557
20,584
20,139
20,077
19,418
19,508
21,058
24,552
23,384
23,829
18,764
4.18%
3.56%
—
9,260
Dividend per sh₩
8,598
8,228
8,448
8,489
9,012
9,186
9,820
10,811
10,189
10,627
9,062
3.35%
3.34%
—
5.18
Div yield (avg)%
6.89
8.61
9.46
8.17
7.59
7.05
7.24
6.55
7.08
4.61
13.59
7.05
7.16
40
5.65
Payout ratio%
0.69
2.20
0.40
0.40
0.40
3.23
2.49
3.14
0.89
0.40
8.61
2.49
0.79
21
23.58
Shares (diluted)M
29.39
34.20
39.59
43.77
44.24
42.47
42.22
43.62
48.30
46.67
23.91
1.08%
5.41%
41
28.59
Buyback yield%
26.73
29.61
31.67
30.56
28.35
28.76
27.22
29.06
29.53
26.74
15.02
28.76
28.91
59
0.573
D/E ratiox
0.564
0.565
0.600
0.563
0.547
0.491
0.469
0.517
0.535
0.558
1.543
0.517
0.552
41
68.97
Enterprise value₩B
287.9
329.6
339.4
374.7
360.7
378.5
411.0
382.1
352.5
344.1
92.77
(0.94%)
2.38%
88
216.0
LT debt₩B
445.0
476.7
554.1
564.8
586.5
641.0
704.1
680.4
655.3
685.6
180.2
3.17%
5.20%
53
Revenue
₩411.4B
1.85%
1.00×
Cost of revenue
₩274.5B
1.89%
1.00×
Operating expenses
₩81.50B
2.20%
1.04×
Property and equipment
17.21%
Spread over hurdle
(5.03%)