68.66
Revenue₩B
66.13
71.16
77.64
82.54
87.03
92.00
96.78
102.1
109.7
119.6
71.58
6.57%
6.86%
32
24.95
Revenue growth%
27.29
26.39
26.22
23.87
23.49
21.98
19.45
21.72
22.24
23.50
5.78
21.98
23.49
43
26.22
Gross margin%
26.19
24.01
26.56
28.58
31.16
28.30
25.75
28.41
27.63
25.98
4.56
27.63
27.10
92
16.04
Operating margin%
5.31
6.31
4.21
5.50
5.21
4.43
6.58
6.56
3.82
6.32
4.62
6.32
5.41
61
29.50
Net margin%
17.32
14.80
15.97
18.03
15.55
17.35
17.91
19.10
16.88
17.55
4.80
17.55
17.33
61
34.68
P/E ratio (avg)x
43.51
45.40
42.29
39.62
40.49
40.39
43.54
40.60
41.26
44.45
36.89
41.26
41.78
6
29.73
EV/EBITx
24.05
21.36
19.61
21.00
22.65
23.58
21.05
23.39
24.24
24.67
24.94
23.58
23.02
77
5.53
FCF yield (avg)%
11.48
12.48
14.27
16.72
14.38
15.40
17.32
17.42
15.55
17.12
24.55
17.12
15.48
62
17.00
FCF margin%
15.23
17.37
15.90
17.16
19.18
22.17
23.91
25.51
28.13
25.72
18.99
25.51
20.68
9
0.911
FCF / Net incomex
2.009
2.130
2.095
2.254
2.059
2.134
2.233
2.443
2.305
2.467
0.701
2.305
2.183
56
21.79
ROIC%
21.07
23.59
22.99
23.07
25.64
24.48
22.46
23.53
23.20
25.35
3.98
23.53
23.37
87
4.33
Return on equity%
8.97
9.79
10.83
13.20
15.23
17.55
14.70
16.74
19.24
19.57
19.54
17.55
14.96
66
14.95
Return on assets%
11.87
14.12
15.61
16.84
18.94
16.19
15.04
18.03
15.90
17.33
20.14
16.19
16.05
55
5,310
EPS₩
4,617
4,189
4,015
3,883
4,076
4,415
4,404
4,781
4,745
4,165
5,513
0.44%
(1.63%)
—
2.84
EPS growth%
7.83
9.04
11.85
9.38
10.61
12.06
10.05
10.33
8.35
8.33
9.70
10.05
9.72
59
3,301
Bookvalue per sh₩
2,066
1,931
2,000
1,889
1,749
1,683
1,510
1,545
1,488
1,426
2,786
(4.01%)
(2.75%)
—
1,627
FCF per share₩
4,642
5,246
5,312
5,403
6,026
6,383
6,846
7,002
7,384
7,939
4,051
5.67%
6.71%
—
5,560
Dividend per sh₩
4,522
4,883
4,871
5,422
5,762
6,429
6,427
6,598
6,950
8,032
3,714
6.87%
6.11%
—
27.45
Div yield (avg)%
23.37
26.27
24.55
23.31
24.62
22.68
24.20
24.93
26.06
26.10
14.86
24.93
24.58
43
4.26
Payout ratio%
30.12
29.34
27.45
25.56
27.69
29.61
30.39
29.43
32.32
30.01
22.55
30.01
29.52
69
15.78
Shares (diluted)M
13.74
12.81
13.11
12.22
11.78
11.23
11.07
10.57
10.71
9.367
16.45
(4.48%)
(4.57%)
75
9.39
Buyback yield%
6.83
3.91
6.86
6.29
3.67
3.58
4.98
3.41
5.79
6.13
13.92
4.98
5.39
30
0.535
D/E ratiox
0.947
0.984
1.054
1.032
1.068
1.111
1.043
0.964
0.848
0.737
1.016
0.964
1.008
9
32.90
Enterprise value₩B
94.96
93.16
94.47
106.0
117.3
120.1
121.3
113.3
131.0
145.3
80.89
4.38%
5.09%
82
15.19
LT debt₩B
73.93
72.26
62.01
60.82
52.33
47.30
44.61
38.36
35.85
37.17
33.32
(6.61%)
(6.47%)
77
Revenue
₩119.6B
6.86%
1.00×
Cost of revenue
₩83.75B
6.86%
1.00×
Operating expenses
₩15.01B
6.48%
0.97×
Property and equipment
17.88%
Return on capital
187.57%
Spread over hurdle
177.43%