253.4
Revenue₩B
247.3
262.4
285.6
304.2
316.4
332.0
355.4
370.9
399.3
427.0
275.1
6.18%
6.17%
54
9.62
Revenue growth%
23.17
22.77
21.90
20.69
18.78
17.25
17.75
16.37
15.86
15.61
16.23
16.37
18.26
57
14.19
Gross margin%
12.29
11.43
9.33
7.72
6.29
8.75
6.72
5.19
4.56
3.76
2.32
5.19
7.22
77
27.52
Operating margin%
16.89
17.75
19.35
16.55
14.60
11.93
10.95
12.51
10.40
8.23
18.37
10.95
13.56
36
23.25
Net margin%
4.55
5.52
4.91
3.34
5.59
6.50
8.43
9.20
12.13
12.38
8.68
9.20
6.04
74
33.37
P/E ratio (avg)x
21.23
23.55
21.95
23.06
22.49
23.21
25.09
23.56
25.30
25.98
19.03
25.09
23.38
81
19.32
EV/EBITx
29.11
27.56
24.63
22.75
21.29
22.35
19.90
19.75
20.62
22.40
12.65
20.62
22.37
80
8.21
FCF yield (avg)%
18.40
21.02
23.38
23.15
22.57
22.84
21.23
22.19
20.62
20.23
19.37
21.23
21.71
83
17.16
FCF margin%
16.96
18.44
19.72
21.30
18.75
20.77
19.42
19.90
17.33
14.60
17.27
19.42
19.09
28
1.062
FCF / Net incomex
1.182
1.074
1.015
0.879
0.912
0.816
0.773
0.823
0.847
0.804
0.492
0.816
0.863
40
8.80
ROIC%
18.54
15.96
18.27
17.61
16.07
18.96
17.14
16.99
18.29
18.14
19.45
18.14
17.87
49
23.38
Return on equity%
8.20
9.90
10.30
9.51
10.07
11.58
13.79
16.26
17.03
14.34
7.02
14.34
10.94
58
8.63
Return on assets%
0.40
0.40
0.71
0.40
0.40
0.40
1.61
2.75
2.18
4.12
17.24
2.18
0.56
74
4,556
EPS₩
5,520
4,932
5,165
5,236
5,500
5,296
5,408
5,458
5,776
5,305
4,738
(0.72%)
(0.55%)
—
21.96
EPS growth%
14.00
11.05
8.12
8.45
7.50
9.40
11.49
12.68
13.62
11.63
18.54
11.63
11.27
19
4,370
Bookvalue per sh₩
4,962
4,975
4,814
4,388
4,042
4,110
4,332
4,676
4,092
3,572
3,245
(2.44%)
(2.90%)
—
4,980
FCF per share₩
2,220
2,384
2,604
2,562
2,716
3,224
3,299
3,790
3,978
4,695
3,438
11.57%
9.39%
—
2,994
Dividend per sh₩
1,875
1,898
2,019
2,000
1,791
1,899
1,942
1,955
1,925
1,901
3,082
1.20%
(0.59%)
—
28.38
Div yield (avg)%
25.91
27.15
27.93
26.09
27.16
27.74
28.03
26.68
28.47
30.12
22.83
28.03
27.45
23
6.41
Payout ratio%
16.62
15.24
15.77
13.94
14.18
11.37
12.75
13.06
11.84
11.94
20.23
11.94
13.50
54
47.51
Shares (diluted)M
55.28
52.25
58.07
65.04
68.11
78.21
87.31
82.23
92.18
89.37
48.52
5.58%
5.79%
61
26.41
Buyback yield%
23.16
23.35
24.46
26.01
25.19
23.62
23.10
23.71
24.93
22.89
19.91
23.62
23.67
16
1.613
D/E ratiox
1.228
1.330
1.524
1.564
1.861
2.196
2.470
2.424
2.810
3.078
0.664
2.470
2.029
94
33.79
Enterprise value₩B
390.8
450.1
522.0
576.6
625.3
581.9
595.1
550.2
583.4
670.8
294.9
1.42%
5.76%
82
57.44
LT debt₩B
97.36
88.22
87.19
85.50
93.20
106.1
113.8
114.9
116.8
107.2
72.15
2.84%
0.59%
41
Revenue
₩427.0B
6.17%
1.00×
Cost of revenue
₩235.0B
6.19%
1.00×
Operating expenses
₩76.74B
5.87%
0.97×
Property and equipment
18.57%
Spread over hurdle
(2.18%)