162.0
Revenue₩B
165.2
169.0
175.6
181.4
185.9
192.3
200.2
204.1
206.9
208.8
168.5
2.36%
2.69%
61
8.29
Revenue growth%
9.89
10.65
12.76
12.34
11.55
8.99
9.37
10.40
11.09
10.60
22.92
10.40
10.62
69
17.92
Gross margin%
28.87
29.85
30.51
30.53
29.30
28.41
28.91
27.55
28.30
27.94
11.14
28.30
28.89
49
16.15
Operating margin%
19.78
21.60
23.80
24.89
22.12
24.34
22.94
22.26
21.23
23.01
23.74
22.94
22.60
71
6.02
Net margin%
26.70
29.42
31.64
32.58
34.95
33.58
31.09
32.13
31.82
33.50
19.92
32.13
31.97
87
17.13
P/E ratio (avg)x
17.41
16.45
17.43
15.87
16.37
17.91
19.14
18.14
19.01
21.68
14.35
19.01
17.67
81
12.68
EV/EBITx
21.79
25.39
29.80
35.41
35.78
34.67
34.28
33.94
37.95
37.89
23.51
34.67
34.47
83
26.47
FCF yield (avg)%
29.86
27.62
28.78
27.55
25.35
24.60
21.97
20.01
18.35
18.73
9.51
20.01
24.98
65
17.15
FCF margin%
15.83
15.15
12.49
12.51
13.69
13.77
13.86
12.09
10.31
8.08
28.49
12.09
13.10
75
0.198
FCF / Net incomex
1.455
1.497
1.769
1.911
1.992
2.186
2.485
2.892
3.239
3.595
0.418
2.892
2.089
66
2.65
ROIC%
12.76
14.56
16.78
15.56
15.45
13.21
12.70
10.05
9.18
11.76
9.22
11.76
12.99
71
19.80
Return on equity%
20.73
22.24
23.91
24.01
26.91
26.18
25.84
25.65
22.67
20.74
10.67
25.65
23.96
93
3.46
Return on assets%
17.74
18.80
20.41
18.56
20.66
19.62
17.75
17.39
16.52
13.83
14.63
17.39
18.15
33
5,440
EPS₩
5,542
4,997
4,628
5,178
5,080
4,798
4,450
4,323
4,871
4,580
5,560
(2.05%)
(2.45%)
—
16.56
EPS growth%
12.15
13.37
11.25
11.51
11.07
9.21
7.99
10.39
9.77
12.73
11.65
9.77
11.16
7
3,886
Bookvalue per sh₩
2,609
2,619
2,295
2,464
2,580
2,316
2,018
1,962
1,690
1,809
3,276
(6.85%)
(4.20%)
—
5,077
FCF per share₩
3,230
3,832
3,964
4,549
4,587
5,553
6,440
6,329
6,661
6,869
4,656
8.41%
9.23%
—
2,969
Dividend per sh₩
1,453
1,590
1,514
1,390
1,440
1,622
1,817
1,997
1,874
1,955
1,429
6.31%
3.21%
—
21.14
Div yield (avg)%
29.78
32.65
35.44
34.67
35.95
36.81
34.44
32.73
30.10
30.32
21.99
32.73
33.58
50
29.55
Payout ratio%
19.77
18.04
17.07
16.88
19.40
20.73
22.35
20.27
19.42
22.15
8.04
20.73
19.60
45
18.88
Shares (diluted)M
17.82
19.31
18.11
17.34
17.49
18.41
18.31
17.71
19.45
19.51
18.40
2.21%
0.41%
79
4.40
Buyback yield%
27.51
29.22
28.91
30.13
30.30
30.87
31.10
32.79
35.16
37.16
2.94
32.79
30.59
75
0.810
D/E ratiox
1.176
1.133
1.181
1.135
1.234
1.409
1.385
1.423
1.455
1.485
1.755
1.423
1.310
37
80.37
Enterprise value₩B
114.7
124.1
117.2
123.5
124.8
116.6
107.7
97.92
103.1
88.62
155.0
(6.62%)
(4.03%)
79
39.25
LT debt₩B
49.29
45.70
46.76
43.91
46.79
45.81
41.17
41.11
37.31
34.84
113.9
(5.73%)
(3.46%)
20
Revenue
₩208.8B
2.69%
1.00×
Cost of revenue
₩143.4B
2.70%
1.00×
Operating expenses
₩36.86B
2.17%
0.95×
Property and equipment
16.66%
Goodwill & intangibles
14.42%
Spread over hurdle
(3.30%)