22.66
Revenue₩M
49.77
53.44
57.66
60.97
64.66
70.74
74.71
81.00
87.81
93.20
24.13
7.58%
7.41%
35
26.05
Revenue growth%
4.18
3.55
1.40
0.40
0.40
0.40
1.09
3.97
5.07
7.55
15.00
3.97
2.48
23
6.80
Gross margin%
2.39
1.78
0.56
2.89
2.90
2.02
1.63
0.40
0.40
0.40
24.78
0.40
1.71
93
21.80
Operating margin%
13.52
14.15
11.98
14.10
16.88
16.27
17.48
18.20
20.43
20.75
18.13
18.20
16.57
94
21.62
Net margin%
7.03
9.88
11.91
13.31
12.07
9.37
11.51
14.03
16.11
16.29
24.24
14.03
11.99
10
21.31
P/E ratio (avg)x
38.37
43.95
43.68
45.95
52.75
59.87
60.80
65.32
76.63
81.73
22.88
65.32
56.31
75
8.348
EV/EBITx
51.99
62.42
62.38
65.62
77.75
82.30
89.53
92.05
110.6
121.5
14.28
92.05
80.02
17
15.23
FCF yield (avg)%
18.58
17.31
15.49
17.45
15.51
16.21
14.78
12.37
9.61
6.66
25.79
12.37
15.50
55
5.53
FCF margin%
22.86
25.83
24.94
22.27
21.22
22.87
22.48
21.51
18.64
20.18
17.72
21.51
22.38
89
0.641
FCF / Net incomex
1.546
1.352
1.275
1.109
1.053
1.143
1.087
1.182
1.078
0.969
1.711
1.087
1.126
28
29.93
ROIC%
31.63
30.76
29.99
29.64
32.47
31.10
28.75
27.24
24.84
24.06
4.58
27.24
29.82
89
13.81
Return on equity%
29.35
32.05
34.87
32.84
32.74
31.40
30.93
33.31
30.81
28.23
8.76
30.93
31.72
14
20.06
Return on assets%
19.29
17.76
18.61
18.53
16.09
17.05
19.43
21.04
18.86
20.33
2.16
19.43
18.74
35
10.72
EPS₩
2.14
1.94
2.11
2.20
2.26
2.21
2.41
2.30
2.37
2.19
10.94
(0.63%)
(1.11%)
—
19.55
EPS growth%
18.08
19.97
17.71
20.68
18.54
16.12
13.86
11.10
11.69
13.85
9.84
13.85
16.91
56
5.99
Bookvalue per sh₩
11.74
11.86
12.15
12.22
12.00
12.62
11.92
13.62
15.60
17.83
13.31
8.24%
5.29%
—
3.39
FCF per share₩
4.68
5.36
6.14
6.80
6.57
6.75
7.58
7.09
7.72
8.72
8.85
5.84%
5.88%
—
12.86
Dividend per sh₩
16.18
15.56
15.71
16.65
17.74
17.93
19.90
22.93
24.89
25.90
13.18
7.87%
5.78%
—
19.80
Div yield (avg)%
24.96
27.71
30.65
28.33
25.64
26.68
25.49
27.50
29.78
27.21
26.31
27.21
27.35
34
8.47
Payout ratio%
12.16
9.16
9.34
9.33
7.58
7.75
5.38
5.74
8.66
7.57
13.00
7.57
8.20
64
6.907
Shares (diluted)M
6.013
6.533
5.791
5.249
4.754
5.052
4.594
4.360
4.348
4.672
7.095
(0.35%)
(3.56%)
86
20.65
Buyback yield%
29.48
30.94
30.82
33.49
35.07
33.18
36.16
34.74
34.81
37.01
29.81
34.81
34.12
62
0.773
D/E ratiox
0.371
0.361
0.337
0.316
0.311
0.302
0.329
0.343
0.327
0.325
0.345
0.327
0.328
15
37.12
Enterprise value₩M
158.0
156.7
174.5
199.7
194.9
188.0
213.2
230.2
258.0
272.7
100.8
6.95%
7.20%
18
62.23
LT debt₩M
11.52
12.50
12.08
11.52
10.78
9.397
10.14
8.787
8.901
8.234
87.08
(5.24%)
(3.19%)
67
Revenue
₩93.20M
7.41%
1.00×
Cost of revenue
₩54.44M
7.30%
0.99×
Operating expenses
₩14.88M
7.80%
1.04×
Goodwill & intangibles
21.64%
Cash and investments
15.98%
Property and equipment
15.64%
Spread over hurdle
(1.02%)