42.55
Revenue₩B
22.39
24.68
26.37
28.69
31.22
34.41
36.71
39.07
42.93
47.66
47.60
8.83%
8.69%
82
26.81
Revenue growth%
4.92
5.97
4.22
1.56
0.62
0.52
2.90
0.78
1.34
2.08
4.92
1.34
1.82
59
14.60
Gross margin%
32.08
31.44
29.53
29.90
32.57
33.62
36.04
36.70
33.91
33.92
7.62
33.92
33.09
9
29.96
Operating margin%
6.11
5.69
4.97
6.81
9.44
11.44
10.73
9.99
7.27
9.02
12.61
9.99
8.14
51
10.57
Net margin%
6.06
5.92
7.57
6.43
4.35
2.41
3.08
5.56
3.73
6.60
25.53
3.73
5.74
33
34.24
P/E ratio (avg)x
12.29
11.63
10.36
10.05
9.623
8.389
8.826
8.333
7.650
7.255
13.17
8.333
9.225
47
26.10
EV/EBITx
36.60
40.12
40.32
38.89
40.17
44.59
46.39
47.79
53.05
61.11
15.51
47.79
42.45
88
7.76
FCF yield (avg)%
10.59
8.72
10.43
9.31
11.74
10.89
8.98
11.71
9.43
11.83
3.34
10.89
10.51
52
17.98
FCF margin%
24.43
21.54
22.99
25.37
25.94
24.06
25.02
25.29
25.01
27.14
14.15
25.02
25.01
56
0.594
FCF / Net incomex
2.020
1.933
1.828
1.721
1.741
1.874
1.764
1.739
1.956
2.272
1.615
1.874
1.851
60
21.48
ROIC%
3.23
3.98
2.34
0.40
0.40
0.46
1.81
2.59
0.40
0.40
8.75
0.46
1.13
73
28.64
Return on equity%
11.50
10.80
13.43
15.08
14.01
14.74
12.19
12.89
10.03
11.49
11.12
12.19
12.54
55
11.74
Return on assets%
14.62
17.51
18.07
17.18
17.63
20.59
18.06
19.43
21.87
23.94
27.15
20.59
18.07
41
280.74
EPS₩
622.25
620.62
738.03
803.60
901.17
999.53
1,017
1,224
1,239
1,377
312.06
8.85%
8.82%
—
21.70
EPS growth%
13.32
15.67
18.32
17.93
20.87
23.06
23.47
21.53
21.94
23.32
24.14
23.06
21.20
52
300.06
Bookvalue per sh₩
606.35
607.76
587.34
589.85
674.03
721.80
830.80
982.33
1,045
1,206
125.04
12.34%
7.67%
—
428.81
FCF per share₩
552.51
625.71
726.72
812.56
848.40
975.05
980.91
1,128
1,188
1,289
167.50
8.73%
9.55%
—
503.55
Dividend per sh₩
306.23
318.41
315.14
373.43
400.53
457.15
546.07
630.82
755.77
902.05
286.97
17.63%
13.02%
—
6.81
Div yield (avg)%
7.58
5.73
2.74
5.33
2.68
3.35
6.30
3.32
5.90
7.72
12.37
5.90
5.53
45
26.99
Payout ratio%
18.89
17.73
20.01
21.28
21.19
21.11
21.32
18.39
19.04
21.78
12.34
21.11
20.56
70
50.54
Shares (diluted)M
37.32
39.95
41.05
43.00
38.22
37.30
35.45
30.28
27.17
25.45
49.44
(7.81%)
(4.41%)
64
2.56
Buyback yield%
19.99
20.82
23.66
22.27
21.34
23.64
21.83
19.19
16.48
14.15
19.91
19.19
21.08
15
0.478
D/E ratiox
0.734
0.685
0.741
0.714
0.733
0.772
0.717
0.654
0.660
0.724
0.703
0.717
0.720
12
10.34
Enterprise value₩B
21.25
22.46
24.10
22.60
25.07
28.96
32.46
32.59
35.03
38.22
14.82
8.80%
6.30%
71
14.42
LT debt₩B
40.06
43.39
41.54
45.24
47.83
47.97
48.88
43.96
48.82
48.24
34.87
0.17%
2.51%
20
Revenue
₩47.66B
8.69%
1.00×
Cost of revenue
₩27.30B
9.11%
1.04×
Operating expenses
₩11.25B
8.20%
0.96×
Property and equipment
14.72%
Spread over hurdle
(3.22%)