0.403
Revenue₩B
1.182
1.292
1.405
1.478
1.575
1.688
1.771
1.865
1.973
2.096
0.420
5.88%
6.57%
53
27.96
Revenue growth%
27.93
30.52
28.54
30.98
31.43
31.78
32.64
29.89
30.73
33.09
18.58
31.78
30.85
81
6.21
Gross margin%
11.69
10.90
9.51
11.83
11.45
12.12
14.07
13.74
14.93
15.71
15.63
14.07
11.97
57
27.48
Operating margin%
33.06
35.82
35.74
34.89
36.70
35.62
34.76
35.96
36.79
34.97
7.08
35.62
35.68
56
17.48
Net margin%
8.70
9.64
10.88
12.33
11.31
12.38
9.78
8.15
9.53
11.47
22.91
9.78
10.33
95
10.41
P/E ratio (avg)x
8.548
8.908
9.373
8.311
8.261
8.069
8.706
8.142
8.165
8.455
27.59
8.165
8.383
24
35.36
EV/EBITx
35.50
41.33
43.33
47.51
48.47
45.28
47.56
49.59
46.68
51.62
11.43
47.56
47.09
23
18.41
FCF yield (avg)%
9.60
10.30
10.58
9.59
7.84
6.93
6.57
3.62
6.48
5.98
2.21
6.48
7.39
48
23.87
FCF margin%
27.13
28.57
28.08
27.90
28.05
29.86
32.65
33.84
33.95
32.34
9.58
32.65
29.21
40
0.488
FCF / Net incomex
1.573
1.535
1.685
1.738
1.887
2.132
2.034
2.090
1.930
2.016
0.234
2.034
1.909
15
28.36
ROIC%
11.28
13.84
11.33
13.72
11.53
10.05
12.56
12.94
15.61
18.45
17.64
12.94
12.75
24
7.18
Return on equity%
3.11
4.33
1.57
1.49
0.40
2.83
1.27
0.40
2.92
1.54
15.43
1.54
1.56
81
20.00
Return on assets%
32.47
34.57
37.27
35.04
36.13
37.49
36.25
35.62
32.87
30.13
7.17
35.62
35.33
88
32.75
EPS₩
82.65
83.47
96.27
109.18
127.25
130.88
141.24
137.97
138.90
135.04
35.28
1.19%
5.93%
—
2.93
EPS growth%
23.58
20.81
21.20
18.43
19.24
21.15
24.01
22.11
22.04
20.77
18.81
22.04
21.17
79
53.32
Bookvalue per sh₩
70.17
70.79
64.27
66.90
63.11
59.22
60.11
53.23
48.99
52.02
20.09
(3.79%)
(3.57%)
—
34.42
FCF per share₩
111.43
120.27
128.90
127.52
123.64
130.11
112.13
108.61
95.08
99.96
110.93
(4.16%)
(0.60%)
—
78.86
Dividend per sh₩
75.97
66.23
63.91
64.97
56.97
50.90
44.34
46.30
48.83
48.33
113.88
(3.23%)
(3.83%)
—
16.36
Div yield (avg)%
18.28
18.16
19.66
18.51
19.72
21.66
23.29
24.92
25.45
22.56
11.96
23.29
20.69
86
29.74
Payout ratio%
16.95
17.14
18.24
15.86
16.30
17.57
16.99
17.49
15.73
18.29
27.84
17.49
17.07
15
7.003
Shares (diluted)M
7.701
8.501
8.843
9.954
10.83
11.86
13.95
16.21
18.77
19.33
7.176
12.30%
10.29%
17
29.23
Buyback yield%
12.27
9.98
12.36
14.38
13.30
10.80
10.01
7.41
6.20
5.32
16.01
7.41
10.41
49
0.588
D/E ratiox
1.476
1.716
1.708
1.876
2.255
2.286
2.565
2.742
3.014
3.389
1.493
2.742
2.270
29
0.408
Enterprise value₩B
1.319
1.159
1.275
1.223
1.166
1.145
1.182
1.153
1.025
0.950
1.637
(4.02%)
(3.20%)
92
1.038
LT debt₩B
0.551
0.503
0.571
0.537
0.512
0.534
0.576
0.548
0.575
0.541
1.121
1.10%
(0.04%)
43
Revenue
₩2.096B
6.57%
1.00×
Cost of revenue
₩1.007B
6.45%
0.99×
Operating expenses
₩493.3M
6.61%
1.00×
Property and equipment
15.28%
Spread over hurdle
15.03%