11.34
Revenue₩B
109.4
114.2
121.2
130.1
139.8
148.9
158.7
167.0
175.5
181.8
11.86
5.40%
5.63%
87
2.10
Revenue growth%
34.66
35.25
35.47
33.71
34.96
32.57
33.11
34.38
34.29
36.52
19.63
34.29
34.52
91
5.47
Gross margin%
14.75
14.00
14.41
12.91
10.96
11.94
9.46
11.85
12.11
14.51
13.67
11.94
12.51
15
13.32
Operating margin%
2.24
2.72
3.69
6.60
6.23
3.73
3.12
6.06
6.98
5.45
16.02
5.45
4.59
56
20.64
Net margin%
7.43
7.80
7.40
5.92
8.14
8.72
10.38
9.61
12.31
13.33
3.68
10.38
8.43
50
37.68
P/E ratio (avg)x
26.93
25.35
27.77
27.76
24.81
25.90
23.63
24.50
23.06
22.85
24.06
23.63
25.08
75
20.43
EV/EBITx
18.05
18.04
21.39
23.01
22.31
23.47
24.89
26.88
29.35
31.28
11.54
26.88
23.24
83
16.79
FCF yield (avg)%
7.58
6.12
3.80
3.84
0.86
3.78
5.50
6.88
9.58
8.55
10.93
6.88
5.81
12
5.83
FCF margin%
25.62
26.22
27.74
27.49
26.84
26.85
29.53
30.59
32.32
30.75
8.69
30.59
27.61
14
1.543
FCF / Net incomex
1.843
2.110
2.296
2.646
2.480
2.506
2.689
2.969
3.020
3.394
1.661
2.969
2.576
17
3.20
ROIC%
26.71
26.25
24.56
23.39
20.84
20.37
23.05
22.43
19.52
19.77
4.00
20.37
22.74
87
6.36
Return on equity%
23.72
26.54
23.86
24.54
26.79
29.75
31.74
31.73
32.51
29.95
6.67
31.73
28.27
48
16.65
Return on assets%
30.50
33.07
34.38
31.88
33.43
30.45
28.61
30.85
29.39
31.94
18.48
30.45
31.36
30
3,998
EPS₩
4,676
5,119
5,362
5,389
5,333
5,269
6,030
5,870
6,186
6,769
4,119
4.88%
3.57%
—
21.69
EPS growth%
19.85
21.50
20.22
17.77
15.64
13.99
13.91
13.73
10.78
9.29
23.07
13.73
14.81
49
3,614
Bookvalue per sh₩
3,886
4,098
4,252
4,573
5,167
5,781
5,460
6,110
6,046
6,147
2,358
3.53%
4.95%
—
2,661
FCF per share₩
1,265
1,193
1,091
1,017
978.76
1,022
980.54
905.92
1,031
1,061
2,513
1.63%
(0.48%)
—
2,803
Dividend per sh₩
2,161
2,224
2,525
2,848
2,704
2,835
2,663
2,922
3,260
3,140
2,996
3.04%
4.89%
—
19.52
Div yield (avg)%
9.19
11.50
10.83
10.53
11.24
11.27
11.92
9.80
10.14
8.15
3.39
10.14
10.68
79
6.75
Payout ratio%
4.09
1.67
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.34
6.94
0.40
0.40
77
19.17
Shares (diluted)M
20.95
20.83
22.78
22.99
24.83
27.93
30.24
33.25
33.17
36.51
19.53
8.01%
4.87%
86
13.05
Buyback yield%
7.34
4.88
6.64
9.46
11.36
9.88
7.01
4.14
5.02
4.83
29.61
5.02
6.83
77
0.890
D/E ratiox
0.898
0.899
0.937
0.992
0.953
0.935
0.916
0.959
0.963
1.081
0.862
0.959
0.945
55
191.2
Enterprise value₩B
388.3
398.2
405.8
394.2
415.1
420.2
489.2
489.7
578.0
586.8
175.3
7.17%
5.13%
16
90.80
LT debt₩B
31.87
28.43
29.87
27.28
26.64
29.07
30.14
32.98
32.47
32.41
61.41
4.00%
(0.44%)
61
Revenue
₩181.8B
5.63%
1.00×
Cost of revenue
₩83.67B
5.84%
1.02×
Operating expenses
₩43.82B
5.38%
0.98×
Property and equipment
14.78%
Spread over hurdle
(2.52%)