277.6
Revenue₩B
263.7
275.2
280.5
285.5
298.0
299.3
312.8
320.0
333.4
333.0
284.4
2.24%
2.36%
22
24.38
Revenue growth%
8.11
7.47
8.68
5.96
7.07
4.52
5.81
2.90
0.69
1.80
2.02
2.90
5.88
70
14.78
Gross margin%
13.50
15.34
16.22
16.59
16.93
19.07
20.35
21.31
22.74
25.64
2.87
21.31
18.00
9
14.11
Operating margin%
12.62
10.04
7.13
9.81
7.47
7.82
6.84
7.36
7.23
5.47
16.45
7.23
7.42
34
7.64
Net margin%
16.56
16.29
17.58
16.75
16.09
15.40
18.04
16.27
15.71
15.87
12.04
15.87
16.28
51
13.19
P/E ratio (avg)x
8.380
7.863
8.374
7.923
7.675
7.775
6.665
6.779
5.994
5.763
19.09
6.665
7.725
52
12.69
EV/EBITx
30.51
29.34
27.44
27.26
24.90
25.54
22.90
20.93
21.89
23.88
19.30
22.90
25.22
21
23.70
FCF yield (avg)%
21.62
20.60
18.54
19.34
18.32
17.10
18.00
15.22
15.90
15.84
22.00
15.90
18.16
89
10.59
FCF margin%
14.12
15.22
15.27
12.51
11.66
12.15
12.92
12.00
11.69
9.24
4.91
12.00
12.33
45
0.190
FCF / Net incomex
0.883
0.875
1.019
1.091
1.121
1.192
1.304
1.475
1.706
1.740
0.335
1.475
1.157
19
25.37
ROIC%
10.17
9.27
6.66
6.41
5.72
8.54
6.47
9.07
10.26
8.08
8.29
8.54
8.31
70
6.43
Return on equity%
10.12
9.52
10.53
9.03
9.06
6.67
8.68
10.79
7.85
8.05
17.97
8.05
9.05
94
18.98
Return on assets%
13.68
16.53
15.11
15.10
15.24
13.49
12.28
12.65
10.31
9.70
7.32
12.28
13.59
67
9,692
EPS₩
15,628
17,060
19,183
20,113
21,033
21,068
21,711
23,642
22,495
22,256
10,179
1.14%
4.22%
—
22.48
EPS growth%
31.33
30.18
27.47
26.82
24.16
26.61
25.68
26.51
23.69
26.22
23.33
26.22
26.56
85
18,661
Bookvalue per sh₩
17,371
16,910
18,373
19,589
18,676
17,563
15,345
16,065
16,974
16,466
6,176
(2.49%)
(0.08%)
—
6,529
FCF per share₩
5,787
6,261
6,211
5,619
5,157
4,647
4,811
4,953
5,396
4,918
19,749
(0.95%)
(2.82%)
—
4,509
Dividend per sh₩
11,228
12,547
11,462
12,558
11,234
11,576
12,820
12,233
12,580
11,263
14,970
0.05%
0.01%
—
8.64
Div yield (avg)%
5.72
7.12
6.43
5.79
7.27
6.09
6.73
6.05
7.02
8.72
21.30
6.73
6.58
35
24.24
Payout ratio%
29.91
28.61
28.04
28.65
29.24
31.97
31.25
30.00
32.09
29.31
4.62
31.25
29.61
14
11.27
Shares (diluted)M
13.69
13.38
12.31
11.16
12.21
11.34
12.47
12.18
13.62
15.33
11.81
4.66%
2.44%
46
28.98
Buyback yield%
14.99
16.48
13.81
15.73
18.27
15.39
15.49
17.44
20.30
18.11
14.45
17.44
16.11
84
0.139
D/E ratiox
0.563
0.514
0.548
0.491
0.452
0.443
0.380
0.394
0.381
0.404
0.810
0.394
0.448
35
275.1
Enterprise value₩B
88.22
101.2
111.6
128.8
124.3
121.1
117.7
140.2
162.7
167.1
90.95
6.09%
6.65%
88
233.6
LT debt₩B
254.8
262.1
251.6
279.1
268.2
305.0
290.3
328.6
336.0
366.6
175.9
6.45%
3.72%
76
Revenue
₩333.0B
2.36%
1.00×
Cost of revenue
₩176.5B
2.77%
1.04×
Operating expenses
₩50.06B
1.85%
0.95×
Property and equipment
18.56%
Goodwill & intangibles
17.23%
Spread over hurdle
20.65%