92.14
Revenue₩B
139.8
146.0
157.0
167.3
177.5
189.0
197.9
211.9
224.6
233.0
97.72
5.60%
5.65%
16
21.40
Revenue growth%
21.88
19.88
17.99
19.79
22.51
20.79
22.59
19.76
22.50
19.84
25.38
20.79
20.33
53
21.11
Gross margin%
11.68
10.63
11.32
13.75
11.78
9.54
11.01
10.48
12.17
13.00
21.92
11.01
11.50
43
24.35
Operating margin%
6.00
7.13
5.94
2.96
0.47
0.40
0.40
1.26
0.40
1.49
15.34
0.40
1.37
59
10.28
Net margin%
15.18
14.33
12.90
11.07
10.53
9.82
9.07
6.67
8.24
6.89
6.88
8.24
10.17
51
8.221
P/E ratio (avg)x
22.98
25.10
23.62
23.17
24.77
24.38
26.07
28.94
28.79
26.11
17.26
26.11
24.93
92
23.68
EV/EBITx
37.18
40.96
44.50
43.60
43.32
47.01
42.73
48.00
53.87
57.05
15.95
48.00
44.05
25
26.47
FCF yield (avg)%
30.30
29.91
27.17
27.99
28.72
25.82
23.13
22.78
23.96
25.23
17.07
23.96
26.50
38
27.43
FCF margin%
8.23
7.32
7.26
4.63
7.35
6.88
9.50
10.30
8.50
7.11
5.47
8.50
7.34
65
0.488
FCF / Net incomex
0.770
0.784
0.686
0.613
0.596
0.550
0.550
0.509
0.447
0.381
1.296
0.509
0.573
24
11.53
ROIC%
18.81
19.64
21.04
18.56
16.79
17.51
15.08
15.88
16.09
13.12
14.85
15.88
17.15
64
3.67
Return on equity%
10.73
9.52
12.03
11.53
12.41
10.90
9.91
8.28
7.65
4.81
29.29
8.28
10.32
12
10.51
Return on assets%
12.93
13.63
10.66
11.32
9.12
11.36
12.02
14.39
15.36
16.85
12.95
14.39
12.47
57
852.43
EPS₩
727.69
699.58
725.25
648.30
676.77
693.12
751.57
688.85
685.76
715.63
896.40
1.12%
0.26%
—
16.73
EPS growth%
18.47
16.84
14.41
16.65
14.74
15.16
16.16
17.11
19.74
17.12
10.87
17.11
16.75
11
639.47
Bookvalue per sh₩
453.41
405.29
357.82
319.10
322.87
285.36
242.31
243.01
250.75
252.62
885.91
(4.79%)
(5.42%)
—
912.34
FCF per share₩
389.77
425.70
442.36
520.24
619.31
721.15
735.38
770.07
772.50
859.98
992.07
6.79%
8.26%
—
645.44
Dividend per sh₩
410.25
468.31
525.59
580.28
542.75
563.34
552.57
587.26
546.29
532.94
1,122
(0.36%)
3.58%
—
8.10
Div yield (avg)%
4.28
1.97
2.62
3.80
5.81
6.32
6.74
7.94
6.31
4.12
16.16
6.32
5.05
60
18.66
Payout ratio%
4.81
6.71
5.73
6.35
9.05
10.56
9.02
6.79
6.34
4.13
6.93
6.79
6.53
89
89.58
Shares (diluted)M
100.2
116.1
121.7
130.9
135.0
136.8
148.4
137.7
144.5
148.4
86.40
1.92%
5.05%
58
15.51
Buyback yield%
12.67
10.59
9.11
10.03
7.10
5.75
3.22
4.85
5.68
6.68
28.95
5.68
6.89
70
0.244
D/E ratiox
0.679
0.655
0.666
0.729
0.721
0.756
0.717
0.726
0.753
0.815
1.613
0.753
0.724
78
39.69
Enterprise value₩B
59.34
58.01
52.15
56.27
57.33
57.72
53.11
49.44
50.58
45.52
52.95
(4.51%)
(1.54%)
42
68.09
LT debt₩B
188.4
191.8
218.0
212.9
224.6
211.9
236.7
242.0
250.7
271.0
135.6
3.83%
5.27%
55
Revenue
₩233.0B
5.65%
1.00×
Cost of revenue
₩163.1B
5.65%
1.00×
Operating expenses
₩42.69B
4.93%
0.93×
Property and equipment
18.85%
Spread over hurdle
10.28%