319.0
Revenue₩B
318.0
338.9
354.8
381.8
398.4
417.4
441.1
472.5
500.7
536.0
352.8
6.11%
6.09%
23
2.13
Revenue growth%
4.14
6.22
7.51
5.72
4.20
7.09
6.86
4.05
3.73
4.78
4.09
4.78
5.25
69
8.23
Gross margin%
8.32
5.99
5.20
4.76
3.58
2.61
3.17
4.79
5.46
6.11
9.33
4.79
4.99
56
15.50
Operating margin%
31.12
30.95
32.29
31.97
31.74
31.33
30.60
30.05
29.11
30.92
14.79
30.60
31.04
38
3.01
Net margin%
21.38
18.68
18.71
18.62
19.38
20.26
18.54
18.82
18.93
19.65
23.99
18.93
18.87
90
10.82
P/E ratio (avg)x
52.63
55.08
59.12
65.71
66.26
67.28
74.03
79.77
80.03
86.85
24.21
79.77
66.77
40
23.63
EV/EBITx
44.19
46.42
45.15
50.59
56.36
62.75
66.67
75.48
74.85
77.57
14.06
74.85
59.56
54
21.74
FCF yield (avg)%
8.20
5.60
5.00
6.02
6.43
4.29
4.06
1.90
0.40
0.40
8.05
1.90
4.64
22
22.97
FCF margin%
24.45
24.50
25.01
25.07
24.21
22.70
22.74
21.87
22.31
21.43
29.49
22.31
23.48
15
1.645
FCF / Net incomex
1.768
1.951
2.131
2.199
2.255
2.188
2.025
2.194
2.362
2.576
0.882
2.194
2.191
72
8.53
ROIC%
11.10
10.01
8.26
10.17
12.05
13.55
12.58
13.89
14.95
13.26
23.53
13.55
12.31
67
9.44
Return on equity%
17.12
16.79
14.63
16.47
16.94
17.59
19.55
19.33
16.51
14.24
14.99
17.59
16.86
72
8.43
Return on assets%
19.29
20.10
21.76
24.72
27.45
26.69
25.93
28.81
27.05
24.50
16.16
26.69
25.32
82
4,633
EPS₩
2,757
2,437
2,481
2,279
2,141
2,211
2,276
2,141
2,164
2,090
4,802
(0.48%)
(3.96%)
—
13.77
EPS growth%
17.89
19.24
21.84
19.42
22.32
20.65
20.55
22.48
23.39
25.44
19.92
22.48
21.24
75
3,700
Bookvalue per sh₩
10,575
12,491
11,965
13,068
13,037
13,299
13,352
14,308
16,054
15,580
6,441
3.63%
5.63%
—
2,509
FCF per share₩
9,798
9,448
11,115
11,595
12,259
14,633
16,879
16,241
15,819
17,211
1,410
7.02%
6.92%
—
1,961
Dividend per sh₩
7,383
7,009
7,439
6,683
5,999
6,452
7,296
7,714
8,589
9,457
4,287
9.53%
3.15%
—
8.95
Div yield (avg)%
10.87
9.93
10.58
13.24
12.03
9.86
8.32
8.65
10.22
13.06
11.51
9.86
10.40
16
19.00
Payout ratio%
20.07
18.11
20.08
18.10
19.55
18.29
16.88
19.18
20.04
17.45
17.82
18.29
18.73
12
35.05
Shares (diluted)M
37.92
33.94
34.06
30.08
27.75
29.68
30.06
30.94
32.81
33.97
34.49
4.13%
(0.21%)
25
10.71
Buyback yield%
19.42
16.62
13.99
15.31
15.96
15.70
13.85
15.52
15.77
13.09
14.67
15.52
15.61
66
0.210
D/E ratiox
0.184
0.178
0.167
0.165
0.163
0.157
0.153
0.168
0.160
0.166
1.298
0.160
0.165
46
361.5
Enterprise value₩B
32.90
34.70
31.92
31.83
31.02
33.74
37.66
35.22
33.41
31.74
34.68
0.46%
0.14%
92
137.6
LT debt₩B
269.2
272.5
290.4
306.0
320.4
296.5
319.9
332.1
359.8
334.6
417.0
0.87%
2.07%
67
Revenue
₩536.0B
6.09%
1.00×
Cost of revenue
₩250.3B
5.83%
0.97×
Operating expenses
₩134.4B
6.38%
1.03×
Property and equipment
17.74%
Spread over hurdle
48.71%