1.143
Revenue₩B
1.329
1.374
1.444
1.472
1.518
1.524
1.572
1.628
1.634
1.672
1.180
1.95%
2.61%
34
14.07
Revenue growth%
24.01
24.62
25.29
22.74
21.20
23.58
23.46
24.05
21.99
21.42
9.15
23.46
23.52
92
5.74
Gross margin%
4.87
3.78
1.31
0.40
0.87
0.40
2.32
0.40
0.40
0.40
14.45
0.40
0.64
18
23.39
Operating margin%
21.57
22.54
22.76
23.21
21.82
20.37
18.04
15.28
17.72
16.20
8.65
17.72
20.97
28
29.01
Net margin%
1.28
2.01
2.90
0.40
0.40
0.40
1.73
0.40
0.40
0.53
24.55
0.40
0.47
90
13.71
P/E ratio (avg)x
29.10
32.32
34.98
31.92
31.39
29.22
32.69
35.64
32.83
32.54
15.51
32.69
32.43
9
27.75
EV/EBITx
27.06
29.68
30.29
32.63
30.98
35.66
36.13
39.89
38.41
41.46
12.48
38.41
34.15
94
13.15
FCF yield (avg)%
5.40
4.88
5.29
8.14
9.11
8.43
8.45
11.05
9.76
9.38
12.86
9.38
8.44
10
28.77
FCF margin%
12.33
9.78
9.37
7.62
6.57
7.98
8.49
9.01
10.15
11.44
15.02
9.01
9.19
89
1.373
FCF / Net incomex
1.211
1.450
1.542
1.754
1.946
2.325
2.638
2.826
3.404
3.615
1.044
2.826
2.135
9
11.19
ROIC%
30.86
33.30
32.29
34.31
31.49
34.19
34.92
35.47
36.44
36.90
18.67
35.47
34.25
88
16.23
Return on equity%
13.18
11.33
9.32
6.73
5.65
7.99
8.44
10.10
7.23
5.12
6.27
7.99
8.22
20
13.20
Return on assets%
13.62
11.88
11.38
10.32
7.98
10.92
12.30
14.79
17.51
20.16
29.85
14.79
12.09
22
57.82
EPS₩
27.20
25.73
25.89
29.62
30.16
27.63
28.81
32.40
34.14
33.01
63.76
1.82%
2.96%
—
28.00
EPS growth%
19.22
19.76
21.30
19.50
19.91
18.07
17.43
18.63
16.15
15.08
16.20
17.43
18.92
87
70.79
Bookvalue per sh₩
72.26
72.91
66.94
71.82
74.06
79.45
88.91
99.68
99.82
99.01
28.98
5.98%
2.08%
—
138.72
FCF per share₩
67.24
67.87
66.73
72.94
82.86
91.95
105.87
108.22
125.44
150.02
112.75
12.61%
9.54%
—
26.73
Dividend per sh₩
50.07
54.72
54.48
55.64
61.44
68.89
71.58
70.58
83.54
80.79
134.95
5.63%
5.50%
—
12.02
Div yield (avg)%
10.05
12.42
15.01
14.03
11.68
12.36
10.21
8.21
9.07
11.61
19.46
10.21
11.65
12
7.11
Payout ratio%
8.34
7.23
9.35
12.23
10.19
9.29
7.55
9.67
6.89
5.59
12.11
7.55
8.81
9
11.58
Shares (diluted)M
10.24
9.517
9.664
8.739
9.366
10.10
9.403
8.352
9.045
8.161
11.56
(2.72%)
(1.65%)
49
23.14
Buyback yield%
15.18
12.94
13.71
13.78
11.32
12.56
14.85
17.80
19.51
18.19
3.30
17.80
14.32
71
0.635
D/E ratiox
1.476
1.641
1.462
1.389
1.288
1.129
1.132
1.055
1.106
0.998
1.001
1.106
1.210
6
1.596
Enterprise value₩B
2.897
3.300
3.558
4.007
4.649
4.779
4.865
4.878
5.061
5.395
0.462
3.02%
6.87%
63
1.073
LT debt₩B
2.646
2.882
2.942
3.110
2.787
2.960
2.979
2.832
3.107
3.475
2.013
4.51%
3.87%
27
Revenue
₩1.672B
2.61%
1.00×
Cost of revenue
₩1.133B
2.77%
1.02×
Operating expenses
₩383.0M
2.33%
0.97×
Property and equipment
16.43%
Spread over hurdle
(2.68%)