32.48
Revenue₩B
55.28
56.16
56.70
58.69
59.37
59.41
60.29
60.01
61.63
63.43
35.31
1.33%
1.59%
25
17.81
Revenue growth%
32.36
31.73
31.83
33.16
33.70
33.85
36.60
37.54
34.67
31.87
19.77
34.67
33.43
53
10.02
Gross margin%
12.15
12.21
9.53
12.24
12.60
10.32
12.38
10.52
7.53
6.79
13.14
10.32
11.34
77
4.08
Operating margin%
23.92
22.46
24.56
25.60
23.32
23.80
26.25
24.59
22.26
20.84
20.07
23.80
23.86
22
21.39
Net margin%
22.60
24.93
22.25
25.16
27.21
25.11
26.46
26.52
27.28
25.23
2.70
26.46
25.20
12
14.93
P/E ratio (avg)x
13.51
14.47
16.55
17.81
16.68
17.37
19.29
19.86
20.47
18.88
30.00
19.29
17.59
31
29.57
EV/EBITx
33.76
33.97
36.32
33.23
33.27
32.53
33.30
31.42
33.78
30.21
15.61
32.53
33.28
50
12.44
FCF yield (avg)%
5.26
7.32
7.33
6.82
4.68
4.90
7.88
5.89
6.38
7.77
4.44
6.38
6.60
32
5.77
FCF margin%
29.75
28.89
28.68
30.20
28.86
28.54
28.39
26.80
27.14
25.68
16.49
27.14
28.61
51
0.144
FCF / Net incomex
1.431
1.345
1.494
1.610
1.856
2.178
2.232
2.303
2.198
2.060
1.350
2.198
1.958
16
3.03
ROIC%
9.93
7.51
4.88
6.09
7.45
6.79
4.04
2.25
0.66
2.48
4.17
2.48
5.48
95
6.40
Return on equity%
25.31
28.24
29.21
27.54
28.89
30.64
33.31
31.18
31.36
28.61
25.92
31.18
29.05
86
8.09
Return on assets%
16.46
17.74
20.56
19.69
17.99
19.22
18.48
19.74
19.88
17.92
27.40
19.22
18.85
58
777.75
EPS₩
977.57
1,079
1,205
1,271
1,315
1,330
1,258
1,360
1,472
1,392
839.62
1.14%
4.20%
—
22.22
EPS growth%
0.96
1.55
2.10
0.40
0.40
2.08
2.15
4.24
5.07
2.33
23.01
2.33
2.09
62
557.28
Bookvalue per sh₩
873.19
952.31
1,050
1,129
1,265
1,370
1,442
1,530
1,536
1,674
246.94
5.76%
7.16%
—
342.91
FCF per share₩
780.12
846.69
953.53
903.08
950.84
910.55
881.75
823.35
791.42
843.95
573.93
(2.36%)
2.10%
—
409.24
Dividend per sh₩
304.02
333.39
356.30
394.45
438.32
429.72
484.40
557.10
562.36
604.19
508.64
6.63%
8.19%
—
4.66
Div yield (avg)%
7.84
10.79
13.58
11.88
9.15
9.81
8.86
8.03
7.85
10.42
8.18
8.86
9.48
28
10.49
Payout ratio%
29.92
30.30
33.12
33.32
32.92
31.49
30.87
33.01
34.97
34.23
12.08
33.01
32.96
33
35.01
Shares (diluted)M
21.05
19.86
16.76
18.06
16.98
14.66
15.58
13.15
13.67
14.50
34.72
(3.11%)
(5.10%)
36
19.21
Buyback yield%
7.56
8.44
5.46
5.19
7.00
5.40
2.58
0.40
0.40
1.23
21.50
1.23
5.30
44
1.532
D/E ratiox
1.555
1.403
1.444
1.546
1.629
1.503
1.554
1.641
1.834
1.916
1.538
1.641
1.555
32
63.91
Enterprise value₩B
49.60
53.67
59.66
63.49
70.52
74.85
71.20
75.24
76.09
82.80
58.52
3.26%
4.93%
46
57.88
LT debt₩B
84.94
100.3
97.28
100.8
119.8
120.1
130.7
154.9
150.1
167.3
48.20
6.91%
7.85%
27
Revenue
₩63.43B
1.59%
1.00×
Cost of revenue
₩40.68B
1.89%
1.03×
Operating expenses
₩9.943B
1.34%
0.98×
Property and equipment
14.26%
Return on capital
129.00%
Spread over hurdle
120.43%