34.33
Revenue₩B
43.33
45.40
46.76
48.37
48.66
50.37
50.60
52.09
54.15
56.78
37.34
3.14%
2.97%
93
22.07
Revenue growth%
13.16
16.01
18.15
17.73
14.90
12.59
12.39
9.46
11.21
14.16
13.94
12.39
13.66
83
22.28
Gross margin%
10.85
11.73
11.89
12.39
12.62
10.68
11.61
14.49
15.97
18.11
10.72
14.49
12.14
37
5.72
Operating margin%
5.33
7.23
4.25
3.47
1.33
3.38
1.90
4.07
4.84
1.88
25.66
3.38
3.77
52
12.06
Net margin%
4.85
3.08
2.24
0.66
0.40
0.40
0.85
0.40
2.76
0.47
7.90
0.47
0.76
59
28.53
P/E ratio (avg)x
27.75
28.11
27.88
26.61
29.32
31.20
35.59
33.31
35.13
37.86
27.65
35.13
30.26
23
14.18
EV/EBITx
50.72
55.54
55.54
62.27
66.60
65.59
70.41
85.00
86.38
95.56
37.43
85.00
66.09
66
29.27
FCF yield (avg)%
17.65
16.61
17.69
18.15
17.80
15.58
14.57
17.46
17.07
16.38
9.88
16.38
17.26
33
16.77
FCF margin%
4.88
5.53
7.59
9.51
7.16
6.74
5.19
8.00
6.20
4.24
8.74
6.20
6.47
44
1.268
FCF / Net incomex
1.243
1.242
1.187
1.192
1.054
1.117
1.004
1.009
1.001
1.027
1.708
1.009
1.086
81
27.81
ROIC%
22.87
20.75
19.38
22.26
22.95
24.67
26.05
23.21
22.31
24.47
27.89
24.47
22.91
49
28.41
Return on equity%
13.31
11.02
13.58
15.76
15.61
13.81
13.80
16.05
18.70
17.10
3.79
16.05
14.71
85
12.58
Return on assets%
26.25
24.47
26.54
26.31
25.51
27.89
25.21
25.45
23.77
26.01
8.01
25.45
25.76
8
200.32
EPS₩
118.47
110.72
98.73
95.37
87.93
84.89
73.76
66.05
59.46
61.44
210.82
(6.92%)
(7.69%)
—
22.71
EPS growth%
23.56
26.15
27.27
28.46
26.72
27.62
29.63
31.26
28.64
27.25
28.80
28.64
27.44
64
144.41
Bookvalue per sh₩
116.19
110.12
93.56
91.57
96.59
84.89
82.52
74.59
81.07
85.31
89.92
(2.45%)
(2.80%)
—
191.12
FCF per share₩
67.43
65.09
67.24
74.66
78.43
74.88
83.15
92.21
95.80
90.52
196.62
2.91%
4.38%
—
65.24
Dividend per sh₩
285.44
340.49
405.69
432.65
477.24
554.41
611.93
700.91
700.43
696.29
67.79
7.85%
9.57%
—
5.57
Div yield (avg)%
13.01
14.95
17.17
15.88
17.55
18.35
16.19
18.69
18.78
16.67
5.91
18.35
16.92
5
24.15
Payout ratio%
1.61
0.40
0.58
1.59
0.52
0.40
2.55
1.93
2.06
3.61
13.00
2.06
1.60
42
90.15
Shares (diluted)M
98.79
95.25
102.9
109.5
104.9
98.01
109.3
103.8
118.6
120.5
85.78
2.82%
2.21%
7
26.67
Buyback yield%
18.31
18.26
16.56
18.53
20.06
19.90
17.85
17.21
16.14
17.02
13.51
17.21
18.06
91
1.602
D/E ratiox
0.353
0.368
0.361
0.396
0.379
0.438
0.442
0.428
0.442
0.500
0.425
0.442
0.412
22
27.65
Enterprise value₩B
29.05
33.60
33.40
35.35
37.43
43.36
44.55
52.08
61.33
62.10
40.94
10.66%
8.92%
18
43.01
LT debt₩B
56.34
58.03
57.11
59.07
59.10
55.36
59.05
54.69
49.50
51.14
27.52
(2.85%)
(0.04%)
39
Revenue
₩56.78B
2.97%
1.00×
Cost of revenue
₩32.77B
2.86%
0.99×
Operating expenses
₩8.412B
2.46%
0.95×
Property and equipment
16.55%
Spread over hurdle
72.17%