10.57
Revenue₩B
24.72
25.46
25.40
25.36
25.65
26.48
27.03
27.57
27.80
27.49
11.42
1.39%
1.40%
59
2.93
Revenue growth%
16.50
18.67
16.93
17.68
19.38
19.86
21.98
22.63
20.61
21.47
24.93
21.47
19.62
25
25.82
Gross margin%
12.00
11.37
11.54
9.25
10.40
11.24
12.27
10.86
13.35
12.82
11.73
12.27
11.45
93
3.68
Operating margin%
8.45
7.80
9.04
8.15
5.18
6.31
8.89
8.93
9.67
10.51
7.26
8.93
8.67
67
12.99
Net margin%
16.92
18.36
21.24
18.49
19.20
20.08
18.29
18.80
19.74
20.77
20.04
19.74
19.00
46
30.10
P/E ratio (avg)x
14.37
14.75
17.56
20.42
20.71
20.52
21.36
22.48
22.03
23.64
6.556
22.03
20.62
44
16.54
EV/EBITx
27.90
28.08
27.53
25.90
25.76
26.85
25.89
24.06
24.58
22.60
31.77
24.58
25.89
46
14.99
FCF yield (avg)%
20.48
21.03
22.95
20.26
17.33
14.54
17.34
15.97
14.45
15.05
29.09
15.05
17.34
68
24.06
FCF margin%
5.53
3.82
2.23
2.65
0.40
2.19
4.89
5.10
5.35
7.73
20.64
5.10
4.36
70
1.009
FCF / Net incomex
2.435
2.484
2.415
2.493
2.801
2.789
2.919
3.330
3.412
3.424
1.002
3.330
2.795
27
14.16
ROIC%
11.83
12.31
13.32
14.12
11.79
8.98
10.28
7.94
7.96
9.07
7.52
8.98
11.04
92
8.34
Return on equity%
25.15
27.02
29.68
29.73
27.38
25.05
24.14
26.81
27.76
25.00
3.63
25.05
26.91
41
8.43
Return on assets%
31.24
33.42
33.12
35.69
33.42
35.26
33.21
32.99
30.23
29.03
5.00
32.99
33.16
37
92.89
EPS₩
451.16
423.90
467.59
474.88
479.56
528.60
566.29
646.86
716.44
816.05
95.59
11.22%
6.71%
—
24.17
EPS growth%
20.88
21.14
22.52
21.09
20.65
20.53
22.84
22.01
20.55
19.89
2.25
20.55
20.98
6
380.30
Bookvalue per sh₩
62.07
59.03
60.16
60.49
63.95
63.85
61.75
64.15
64.64
59.34
339.73
(1.49%)
(1.44%)
—
237.19
FCF per share₩
358.49
363.62
354.18
374.67
413.18
387.26
436.33
474.20
432.98
413.17
285.48
—
2.24%
—
98.38
Dividend per sh₩
376.94
415.01
439.67
460.53
499.48
589.23
676.40
687.23
807.83
831.06
189.29
10.72%
9.00%
—
14.12
Div yield (avg)%
18.06
20.39
18.04
18.46
19.18
22.08
20.32
22.17
20.03
18.67
23.47
20.32
19.60
77
5.18
Payout ratio%
9.96
9.02
7.56
8.26
6.43
3.68
5.00
6.67
6.29
7.39
15.05
6.29
7.03
44
31.22
Shares (diluted)M
45.50
50.55
58.23
60.59
68.59
77.92
92.84
101.4
121.3
120.0
29.95
11.84%
11.61%
92
9.01
Buyback yield%
15.22
14.96
17.77
18.78
18.38
15.74
17.11
18.36
17.49
17.61
25.88
17.49
17.55
38
1.462
D/E ratiox
0.920
0.945
0.883
0.936
1.044
0.966
0.897
1.005
0.976
1.133
1.392
0.976
0.956
26
21.78
Enterprise value₩B
8.797
8.750
9.685
10.99
11.18
12.12
12.21
13.76
15.10
15.68
18.67
7.00%
6.97%
58
4.849
LT debt₩B
6.090
5.882
6.085
6.369
7.107
7.334
8.171
8.064
8.388
7.694
11.98
1.60%
3.54%
84
Revenue
₩27.49B
1.40%
1.00×
Cost of revenue
₩17.66B
1.45%
1.01×
Operating expenses
₩4.470B
1.39%
1.00×
Property and equipment
15.68%
Spread over hurdle
31.71%