225.8
Revenue₩B
291.2
314.3
331.5
353.3
370.3
394.7
410.9
439.3
463.6
480.0
240.0
5.33%
5.62%
88
3.40
Revenue growth%
22.93
21.40
19.49
20.52
19.15
17.77
19.28
21.06
20.35
20.15
24.98
20.15
20.25
22
29.99
Gross margin%
18.58
18.47
20.19
18.85
19.51
19.30
20.93
23.51
22.40
25.17
29.66
22.40
19.85
23
12.71
Operating margin%
0.40
0.40
2.76
0.40
0.40
0.40
0.40
0.40
0.40
3.27
9.24
0.40
0.40
81
11.40
Net margin%
28.75
27.74
27.47
25.37
23.48
25.80
23.73
24.61
23.80
25.63
28.64
24.61
25.50
84
22.97
P/E ratio (avg)x
32.44
35.11
38.50
39.08
41.17
45.53
45.54
51.10
59.56
70.51
23.72
51.10
43.35
48
20.20
EV/EBITx
27.82
28.41
25.62
28.26
27.69
27.21
29.22
31.47
31.94
28.77
16.51
29.22
28.33
79
23.74
FCF yield (avg)%
24.20
21.74
23.39
25.52
27.00
29.84
30.16
30.76
33.51
35.97
25.46
30.76
28.42
91
25.70
FCF margin%
24.12
24.03
22.47
20.44
22.23
22.50
19.71
22.44
24.33
21.64
14.78
22.44
22.46
81
0.690
FCF / Net incomex
0.312
0.307
0.308
0.288
0.321
0.311
0.295
0.301
0.284
0.306
0.609
0.301
0.307
27
21.89
ROIC%
25.14
24.52
27.02
27.64
30.04
30.84
28.07
30.15
31.71
31.61
18.53
30.84
29.06
45
10.00
Return on equity%
24.75
23.57
22.50
23.54
25.23
25.77
23.20
25.05
27.14
28.72
26.35
25.77
24.90
27
4.57
Return on assets%
21.23
24.03
21.84
23.27
24.10
27.08
28.25
26.77
24.57
27.31
4.99
27.08
24.34
52
850.14
EPS₩
1,644
1,511
1,587
1,743
1,584
1,601
1,734
1,774
1,840
2,053
883.70
5.32%
3.42%
—
12.04
EPS growth%
8.86
10.17
8.70
11.51
12.85
11.38
10.30
11.54
13.49
16.43
19.10
11.54
11.45
89
2,418
Bookvalue per sh₩
2,519
2,566
2,561
2,604
2,517
2,617
2,956
2,932
2,823
2,700
3,915
1.42%
1.41%
—
4,690
FCF per share₩
2,878
3,058
3,221
3,093
2,995
2,891
3,152
3,332
3,772
3,964
2,982
5.77%
2.62%
—
4,261
Dividend per sh₩
4,045
4,516
4,895
4,568
4,735
4,471
4,693
4,554
4,519
4,787
4,860
0.22%
1.73%
—
11.12
Div yield (avg)%
20.63
22.97
24.34
25.40
24.39
22.15
21.52
21.58
19.58
19.53
24.41
21.52
21.87
15
14.13
Payout ratio%
24.58
21.61
20.99
22.20
22.95
22.00
21.40
22.25
23.35
21.00
6.05
22.00
22.10
44
44.02
Shares (diluted)M
49.56
55.69
53.45
54.79
54.78
55.00
52.96
59.89
56.76
56.01
45.92
0.44%
1.32%
22
9.60
Buyback yield%
27.64
26.45
26.54
26.60
26.94
24.34
26.51
25.81
27.24
26.78
4.67
26.51
26.57
37
1.394
D/E ratiox
1.281
1.254
1.124
1.048
1.030
0.947
0.987
0.994
1.024
0.985
0.694
0.987
1.027
43
209.4
Enterprise value₩B
174.0
186.0
186.6
197.6
222.8
235.7
229.5
253.2
291.9
305.1
211.9
6.50%
5.45%
57
104.6
LT debt₩B
78.64
74.36
81.33
79.84
75.94
68.37
62.36
60.78
55.13
51.63
127.2
(7.43%)
(4.90%)
26
Revenue
₩480.0B
5.62%
1.00×
Cost of revenue
₩225.0B
6.00%
1.04×
Operating expenses
₩92.77B
5.17%
0.96×
Property and equipment
20.13%
Spread over hurdle
88.93%