7.398
Revenue₩B
8.102
8.884
9.587
10.11
10.84
11.79
12.80
13.57
14.78
16.25
7.775
8.42%
7.95%
45
5.66
Revenue growth%
19.19
19.73
19.37
19.67
17.36
15.98
12.99
11.15
12.62
15.23
24.08
12.99
16.67
22
5.59
Gross margin%
0.40
0.63
0.40
0.40
0.40
1.93
3.67
6.35
4.54
5.82
10.83
4.54
1.28
68
27.37
Operating margin%
18.48
15.65
18.30
19.49
17.33
16.57
18.39
16.42
18.61
20.50
19.83
18.39
18.34
57
9.68
Net margin%
12.43
10.80
8.67
10.85
13.04
13.78
13.07
11.90
13.14
10.40
11.91
13.07
12.16
83
21.74
P/E ratio (avg)x
41.98
42.39
38.15
34.69
38.73
35.99
38.32
42.56
47.77
52.20
15.27
42.56
40.36
43
22.95
EV/EBITx
16.15
19.01
22.70
27.30
27.43
28.39
32.14
38.41
42.27
44.14
34.81
38.41
27.91
40
18.19
FCF yield (avg)%
1.69
4.23
6.31
5.10
4.27
7.07
8.68
9.51
7.21
4.47
17.09
7.21
5.70
39
23.02
FCF margin%
5.50
6.67
5.21
2.69
1.21
2.97
0.40
0.40
2.20
2.13
17.99
2.13
2.44
54
1.266
FCF / Net incomex
0.500
0.497
0.546
0.501
0.461
0.441
0.452
0.417
0.381
0.413
0.685
0.417
0.456
81
24.24
ROIC%
17.06
19.07
19.45
16.75
15.65
17.81
19.90
18.18
21.03
22.87
7.32
19.90
18.63
27
2.31
Return on equity%
18.49
18.70
17.67
17.90
15.31
15.94
14.71
13.46
13.61
10.99
18.59
13.61
15.63
48
6.03
Return on assets%
12.31
12.86
14.69
15.76
13.92
13.75
13.14
14.69
15.58
13.93
12.93
13.93
13.93
26
4,066
EPS₩
6,042
5,962
5,826
6,510
6,162
6,044
6,645
6,366
6,899
6,470
4,224
0.98%
(0.04%)
—
18.73
EPS growth%
13.86
13.08
14.54
17.36
19.57
21.17
22.44
24.01
22.43
24.29
3.53
22.44
20.37
56
2,946
Bookvalue per sh₩
2,801
2,830
2,493
2,497
2,471
2,409
2,306
2,268
2,518
2,327
2,646
(1.20%)
(0.82%)
—
6,460
FCF per share₩
4,399
5,125
5,893
6,679
6,970
7,801
9,145
10,796
10,490
10,721
4,868
9.00%
10.04%
—
3,719
Dividend per sh₩
4,882
4,702
5,056
5,392
5,118
5,463
5,463
5,180
5,826
6,356
4,952
4.43%
3.72%
—
5.75
Div yield (avg)%
12.97
13.71
12.43
13.91
10.98
13.98
10.98
10.10
11.88
14.31
21.84
11.88
12.70
66
26.55
Payout ratio%
17.52
16.55
16.02
16.45
18.34
18.97
21.58
22.87
25.17
28.01
8.79
22.87
18.65
42
3.657
Shares (diluted)M
4.174
4.619
5.050
4.890
5.051
5.555
6.238
5.944
6.873
7.109
3.707
7.07%
4.89%
48
18.84
Buyback yield%
25.70
27.30
25.81
24.07
21.87
22.56
20.72
22.98
24.87
27.53
29.15
22.98
24.47
71
1.002
D/E ratiox
0.236
0.216
0.227
0.229
0.239
0.247
0.264
0.247
0.271
0.279
0.617
0.264
0.243
89
13.36
Enterprise value₩B
12.01
13.02
14.32
14.67
14.60
15.87
14.75
16.15
14.37
13.52
1.635
(1.52%)
1.19%
72
8.270
LT debt₩B
2.886
2.830
2.978
2.728
2.693
3.074
3.023
2.920
2.893
3.318
17.98
4.26%
1.05%
43
Revenue
₩16.25B
7.95%
1.00×
Cost of revenue
₩9.967B
7.75%
0.98×
Operating expenses
₩3.516B
8.84%
1.09×
Property and equipment
16.92%
Spread over hurdle
(1.00%)