1.284
Revenue₩B
2.896
2.964
2.933
2.923
2.927
2.980
2.994
2.995
3.057
3.097
1.379
1.14%
0.60%
45
24.42
Revenue growth%
21.47
22.35
19.49
20.53
18.26
17.66
16.37
17.50
19.09
18.18
4.35
17.66
18.67
46
13.78
Gross margin%
17.87
19.17
21.67
19.57
18.02
15.92
16.41
17.37
16.90
18.83
22.39
16.90
17.94
36
10.36
Operating margin%
10.46
9.61
11.50
11.91
13.54
15.26
17.15
15.32
18.05
20.93
21.55
17.15
14.40
57
15.74
Net margin%
24.60
23.66
22.38
22.54
25.06
26.13
24.55
26.13
24.63
25.52
15.20
25.52
24.61
64
16.41
P/E ratio (avg)x
48.46
45.68
48.67
54.91
55.27
62.06
65.10
74.75
82.17
87.95
29.04
74.75
58.67
51
37.56
EV/EBITx
15.90
15.63
16.89
19.11
20.89
24.45
27.70
27.01
29.14
33.11
16.67
27.70
22.67
77
7.38
FCF yield (avg)%
21.16
20.45
23.18
22.09
23.69
25.17
26.24
24.68
26.35
29.08
11.65
26.24
24.19
33
16.98
FCF margin%
24.37
24.10
23.44
21.86
24.01
23.78
22.85
21.52
21.53
22.75
9.56
22.75
23.15
53
0.761
FCF / Net incomex
1.209
1.269
1.391
1.437
1.450
1.416
1.542
1.676
1.595
1.609
0.947
1.595
1.444
85
27.62
ROIC%
9.24
7.79
5.18
6.16
8.34
10.57
12.20
11.70
12.36
12.43
21.42
12.20
9.90
11
25.95
Return on equity%
29.15
30.56
31.93
32.97
30.35
33.21
33.21
33.53
33.14
32.25
23.23
33.21
32.61
11
10.97
Return on assets%
8.44
6.90
5.64
8.40
8.57
8.43
10.76
9.27
10.61
12.43
19.00
10.61
8.51
45
148.49
EPS₩
63.61
60.70
58.25
56.00
58.91
59.63
58.73
58.45
52.95
53.37
161.34
(1.96%)
(1.68%)
—
6.12
EPS growth%
13.80
14.32
17.24
19.86
18.97
20.21
18.35
20.63
20.52
19.21
14.31
20.21
19.09
31
122.36
Bookvalue per sh₩
76.94
86.66
93.13
105.56
118.25
134.16
122.13
127.68
132.33
123.62
77.78
0.89%
6.29%
—
133.64
FCF per share₩
91.13
82.98
84.03
90.31
83.44
87.72
87.34
95.41
97.21
100.36
142.31
3.76%
1.93%
—
158.99
Dividend per sh₩
109.32
108.21
101.97
89.87
96.37
95.27
83.38
76.68
69.33
67.79
53.41
(6.80%)
(6.18%)
—
15.24
Div yield (avg)%
26.30
27.03
28.98
29.76
29.57
29.10
31.65
33.49
31.77
31.54
13.15
31.65
29.67
9
28.47
Payout ratio%
17.02
16.84
18.47
16.20
14.17
15.12
17.09
16.13
13.32
13.67
26.80
15.12
16.17
41
11.63
Shares (diluted)M
21.53
23.08
24.91
26.87
28.36
29.66
34.19
36.54
39.70
43.36
11.58
8.87%
8.39%
67
9.69
Buyback yield%
12.72
12.01
13.40
11.53
11.85
11.44
8.83
10.27
12.20
14.84
3.80
11.44
11.93
31
1.410
D/E ratiox
1.268
1.169
1.057
1.133
1.089
1.099
0.944
0.932
0.891
0.825
1.027
0.932
1.073
22
2,152
Enterprise value₩M
133.3
114.0
121.0
111.6
113.7
119.1
107.1
110.0
103.3
104.2
724.7
(1.73%)
(3.70%)
59
0.808
LT debt₩B
1.733
1.920
1.996
1.944
1.927
2.149
2.090
2.060
2.236
2.507
3.281
5.40%
4.32%
7
Revenue
₩3.097B
0.60%
1.00×
Cost of revenue
₩1.468B
0.82%
1.02×
Operating expenses
₩768.3M
0.72%
1.01×
Property and equipment
17.55%
Spread over hurdle
12.37%