13.59
Revenue₩B
8.531
9.339
9.989
10.70
11.74
12.64
13.96
15.27
16.50
17.81
15.08
8.69%
8.77%
59
16.81
Revenue growth%
19.14
19.86
19.07
20.03
21.17
22.78
25.57
23.86
23.78
24.59
13.77
23.86
21.98
93
23.63
Gross margin%
0.40
0.40
0.40
2.75
0.40
2.83
2.17
0.40
0.45
0.54
13.22
0.54
0.43
45
29.28
Operating margin%
6.57
6.75
7.94
5.28
3.91
5.07
5.65
5.14
7.99
5.53
14.99
5.53
5.59
36
21.29
Net margin%
6.80
4.13
3.71
5.15
2.82
0.40
0.40
1.11
1.42
3.89
17.29
1.11
3.27
33
36.83
P/E ratio (avg)x
22.00
23.53
22.35
25.23
26.23
23.78
22.08
21.49
19.37
18.26
16.24
21.49
22.21
50
20.81
EV/EBITx
47.84
47.51
49.41
53.98
63.99
65.55
77.79
79.14
78.78
94.09
9.992
78.78
64.77
37
2.16
FCF yield (avg)%
3.34
4.94
5.58
4.27
5.05
3.63
5.17
5.19
5.99
4.42
26.06
5.17
5.00
48
9.08
FCF margin%
12.27
10.71
13.50
12.97
11.63
11.33
9.55
12.27
11.73
10.76
6.65
11.33
11.68
79
1.665
FCF / Net incomex
1.013
0.972
1.069
1.182
1.341
1.520
1.540
1.627
1.834
1.826
1.781
1.627
1.430
7
7.99
ROIC%
22.45
20.95
21.14
21.70
18.89
19.71
20.01
17.32
18.58
18.57
23.57
18.58
19.86
81
13.43
Return on equity%
9.69
11.23
8.92
6.29
3.95
2.43
2.90
2.17
3.71
6.18
26.17
2.90
5.06
69
11.00
Return on assets%
32.16
31.59
30.68
28.75
26.25
26.22
24.14
23.28
22.45
22.22
11.62
23.28
26.23
39
558.42
EPS₩
1,685
1,907
2,041
2,341
2,490
2,592
2,768
3,172
3,336
3,450
571.16
6.74%
8.14%
—
4.88
EPS growth%
2.82
5.39
6.56
7.34
6.42
8.23
10.28
11.74
11.88
9.68
24.71
10.28
7.79
11
256.75
Bookvalue per sh₩
1,696
1,955
1,965
1,936
1,919
2,223
2,343
2,305
2,627
2,975
1,061
9.16%
6.73%
—
1,138
FCF per share₩
731.75
714.38
694.15
623.07
601.11
587.31
637.90
614.93
556.62
572.15
1,080
(0.98%)
(1.79%)
—
1,238
Dividend per sh₩
1,172
1,377
1,404
1,518
1,737
2,059
2,080
2,279
2,698
2,926
796.95
10.99%
9.82%
—
23.19
Div yield (avg)%
0.40
0.96
3.44
4.08
3.82
4.55
1.89
0.88
0.40
3.31
10.68
1.89
2.60
59
25.42
Payout ratio%
1.85
1.71
0.40
0.40
0.40
0.40
2.17
1.19
0.40
0.87
9.12
0.87
0.64
18
15.85
Shares (diluted)M
20.10
21.50
21.86
25.35
25.67
23.77
21.98
24.48
27.90
30.37
16.57
3.42%
5.74%
30
28.63
Buyback yield%
10.65
8.73
7.97
8.37
7.74
9.70
7.54
7.32
9.08
10.24
19.44
9.08
8.55
60
1.780
D/E ratiox
3.017
3.063
2.980
3.170
3.162
3.337
3.995
4.168
4.034
4.574
1.390
4.034
3.254
61
12.90
Enterprise value₩B
4.397
4.511
4.377
4.755
5.520
5.759
6.118
6.995
8.102
8.160
14.56
8.13%
8.18%
51
9.478
LT debt₩B
9.818
9.546
9.888
9.236
9.021
10.22
9.850
10.34
11.16
11.69
11.99
5.32%
1.77%
84
Revenue
₩17.81B
8.77%
1.00×
Cost of revenue
₩8.364B
8.81%
1.00×
Operating expenses
₩4.184B
7.96%
0.93×
Property and equipment
15.80%
Spread over hurdle
13.25%