7.368
Revenue₩B
9.017
9.450
9.812
10.09
10.70
10.96
11.41
11.95
12.25
13.08
7.837
4.09%
4.19%
24
15.65
Revenue growth%
14.80
12.35
12.01
9.80
9.80
11.44
11.21
8.69
10.12
10.97
26.46
10.97
11.09
7
20.40
Gross margin%
5.96
8.77
6.46
6.02
7.36
7.65
7.04
4.97
3.67
5.18
5.70
5.18
6.24
48
16.25
Operating margin%
20.70
18.54
19.25
19.41
17.98
19.63
17.82
17.03
19.94
19.93
17.85
19.63
19.33
92
27.91
Net margin%
9.84
9.05
10.22
9.74
7.60
8.03
7.75
9.27
10.41
8.49
7.51
8.49
9.16
75
37.31
P/E ratio (avg)x
15.62
18.04
18.98
22.05
23.95
23.61
26.69
30.72
31.31
33.04
34.12
30.72
23.78
81
11.42
EV/EBITx
14.93
14.87
13.73
15.24
14.09
14.32
16.39
15.26
17.15
17.91
27.43
16.39
15.09
63
16.52
FCF yield (avg)%
33.61
34.76
34.45
36.98
37.17
36.16
35.36
34.27
37.08
38.60
21.29
36.16
35.76
54
17.51
FCF margin%
7.83
9.13
12.07
12.51
15.29
16.61
16.91
19.74
17.19
14.49
12.56
16.91
14.89
26
0.580
FCF / Net incomex
0.516
0.457
0.395
0.426
0.413
0.390
0.376
0.408
0.355
0.339
1.119
0.376
0.401
17
9.15
ROIC%
8.35
8.61
8.35
8.20
9.60
6.62
5.40
7.53
6.10
3.65
19.27
6.10
7.87
63
22.30
Return on equity%
22.75
22.37
23.64
23.11
21.85
20.64
20.27
23.12
25.79
23.96
22.55
23.12
22.93
90
17.28
Return on assets%
22.09
24.60
23.92
25.96
24.70
26.88
26.44
25.37
26.70
28.04
14.29
26.70
25.67
65
88.70
EPS₩
30.07
33.33
29.83
29.12
30.46
28.04
25.98
26.15
23.46
23.03
97.96
(5.44%)
(1.94%)
—
6.87
EPS growth%
19.10
18.23
17.34
17.74
17.98
15.78
12.98
13.98
15.66
16.60
5.58
15.66
16.97
45
54.66
Bookvalue per sh₩
103.26
97.62
95.97
96.35
102.57
97.67
101.05
112.66
102.27
95.05
111.10
(1.51%)
(0.59%)
—
126.29
FCF per share₩
79.20
73.89
72.34
79.21
81.30
90.54
97.14
104.85
102.75
106.05
18.64
5.46%
3.79%
—
109.93
Dividend per sh₩
151.32
171.16
175.35
202.06
231.25
251.33
262.41
289.93
291.93
317.87
67.11
6.57%
9.73%
—
19.76
Div yield (avg)%
11.76
12.71
13.81
14.98
14.75
16.41
14.97
16.11
18.61
20.70
25.68
16.41
14.98
92
9.78
Payout ratio%
16.29
13.51
14.00
16.64
13.91
16.17
17.99
17.75
20.35
21.92
17.48
17.99
16.47
39
36.37
Shares (diluted)M
26.69
23.98
26.56
27.00
23.83
25.67
24.23
21.90
20.22
22.46
35.01
(1.17%)
(2.06%)
9
19.47
Buyback yield%
15.34
17.98
16.98
18.39
16.88
15.20
15.98
17.51
18.81
20.74
25.08
17.51
17.24
62
0.750
D/E ratiox
0.698
0.688
0.686
0.658
0.645
0.588
0.653
0.698
0.781
0.737
0.806
0.698
0.687
41
3.902
Enterprise value₩B
1.267
1.309
1.386
1.505
1.650
1.762
1.908
2.080
2.054
2.028
12.76
4.21%
5.93%
93
4.018
LT debt₩B
4.726
5.348
5.145
5.690
5.663
6.026
6.360
6.325
6.652
6.568
7.245
3.01%
4.46%
60
Revenue
₩13.08B
4.19%
1.00×
Cost of revenue
₩9.100B
4.13%
0.99×
Operating expenses
₩2.022B
5.05%
1.09×
Property and equipment
16.78%
Spread over hurdle
(3.14%)