8.956
Revenue₩B
62.08
67.03
71.05
75.15
81.27
87.59
93.14
99.65
107.8
116.8
9.918
7.52%
7.25%
14
5.48
Revenue growth%
18.39
16.01
13.24
12.93
13.06
15.25
15.33
13.30
16.24
17.74
25.11
15.33
15.29
42
17.97
Gross margin%
14.73
14.75
16.99
14.38
16.85
14.79
14.70
12.79
13.53
13.52
28.75
13.53
14.72
23
11.88
Operating margin%
8.50
8.86
7.98
6.72
8.42
6.39
8.21
6.88
7.24
6.02
12.29
6.88
7.61
95
29.00
Net margin%
27.74
27.77
27.67
29.36
29.22
27.87
28.05
26.90
28.59
30.85
3.53
28.05
27.96
43
23.25
P/E ratio (avg)x
27.40
29.47
31.52
28.69
29.59
26.08
23.79
21.42
21.76
21.89
23.56
21.89
26.74
11
7.516
EV/EBITx
11.99
11.66
12.06
11.43
10.93
10.15
9.552
9.729
10.69
10.41
6.284
10.15
10.81
49
10.24
FCF yield (avg)%
32.85
31.83
33.32
31.42
30.71
30.97
30.10
32.53
34.06
34.88
8.28
32.53
32.18
52
26.50
FCF margin%
20.81
19.72
16.89
14.50
17.33
14.64
13.55
13.29
14.86
17.16
10.83
14.64
15.87
41
1.511
FCF / Net incomex
1.804
1.694
1.613
1.600
1.777
1.849
1.784
1.833
1.814
2.074
1.235
1.833
1.794
46
20.38
ROIC%
20.19
22.39
24.57
23.22
22.85
23.57
21.51
20.96
22.81
21.10
28.32
21.51
22.60
82
5.44
Return on equity%
11.06
11.11
13.19
13.06
15.65
16.44
15.74
18.38
17.73
16.98
5.30
16.98
15.70
27
27.57
Return on assets%
17.30
20.01
18.55
16.18
18.89
17.02
16.43
13.86
11.73
14.46
8.71
14.46
16.72
66
340.56
EPS₩
94.36
90.40
80.17
83.29
73.24
72.87
66.67
63.55
54.59
49.54
363.78
(7.52%)
(6.12%)
—
29.42
EPS growth%
8.18
6.91
9.68
6.98
7.56
5.30
5.59
7.77
5.41
5.92
15.43
5.59
6.95
73
201.96
Bookvalue per sh₩
348.01
365.06
427.29
436.56
493.01
538.67
571.40
674.33
796.84
942.60
321.28
13.84%
10.25%
—
151.55
FCF per share₩
266.21
276.42
281.93
306.57
346.34
347.47
354.15
345.60
364.25
378.26
335.15
1.78%
3.38%
—
89.14
Dividend per sh₩
278.11
324.40
356.65
380.18
364.29
351.39
333.76
332.77
392.37
460.04
100.29
4.78%
6.44%
—
12.66
Div yield (avg)%
22.28
20.75
17.97
18.94
18.20
18.64
17.12
19.34
21.47
20.82
16.97
19.34
19.14
41
5.40
Payout ratio%
11.62
11.89
12.71
15.11
12.47
13.21
10.78
11.55
11.00
10.57
9.51
11.00
11.76
80
98.28
Shares (diluted)M
130.9
150.6
175.1
203.5
214.7
207.1
221.6
223.6
236.4
249.2
94.32
3.03%
6.45%
56
16.27
Buyback yield%
32.69
31.58
29.47
28.72
26.29
26.61
29.24
28.14
29.37
29.04
20.87
29.04
29.14
45
0.351
D/E ratiox
0.703
0.711
0.622
0.662
0.638
0.547
0.469
0.419
0.434
0.433
0.993
0.434
0.584
37
135.7
Enterprise value₩B
24.23
23.58
25.40
24.65
23.15
26.94
25.14
23.33
26.70
25.86
34.14
2.24%
0.65%
20
67.73
LT debt₩B
175.1
190.2
196.1
214.4
228.5
246.1
264.7
297.5
351.1
387.8
92.67
11.15%
8.61%
29
Revenue
₩116.8B
7.25%
1.00×
Cost of revenue
₩60.12B
7.24%
1.00×
Operating expenses
₩28.15B
7.18%
0.99×
Property and equipment
15.77%
Spread over hurdle
(3.03%)