10.16
Revenue₩B
8.784
8.660
8.629
8.608
8.844
9.129
9.202
9.317
9.386
9.520
10.55
1.49%
0.76%
77
24.59
Revenue growth%
33.30
33.67
34.38
33.32
35.60
35.12
37.20
36.76
38.20
35.54
20.32
36.76
35.33
90
10.63
Gross margin%
17.23
17.62
18.54
21.03
23.65
26.57
24.00
22.62
22.41
22.47
8.32
22.62
22.44
23
4.71
Operating margin%
19.43
21.98
21.83
24.61
21.78
19.16
16.42
18.11
17.99
19.41
14.28
18.11
19.42
68
2.67
Net margin%
17.90
15.32
15.81
14.31
13.47
13.89
16.18
17.24
15.77
14.25
8.49
15.77
15.55
8
34.42
P/E ratio (avg)x
42.26
47.85
56.08
59.87
61.61
65.77
66.47
74.24
70.57
74.15
30.01
70.57
63.69
32
11.66
EV/EBITx
32.15
27.44
25.67
26.61
26.92
23.11
19.64
17.71
19.12
18.84
33.17
19.12
24.39
88
8.47
FCF yield (avg)%
11.50
10.14
8.65
9.50
9.56
7.22
8.05
6.57
8.95
7.64
9.38
7.64
8.80
46
5.77
FCF margin%
24.21
21.90
23.74
22.27
22.78
24.47
26.03
23.08
20.56
22.16
8.95
23.08
22.93
23
0.822
FCF / Net incomex
0.459
0.452
0.500
0.493
0.511
0.545
0.525
0.497
0.519
0.545
0.785
0.525
0.505
38
18.04
ROIC%
18.64
18.88
20.50
17.97
18.55
19.12
20.62
21.21
20.67
22.84
3.45
20.67
19.81
81
4.88
Return on equity%
13.94
11.20
10.87
11.54
12.45
10.00
11.25
11.63
12.25
13.26
20.02
11.63
11.58
18
8.16
Return on assets%
17.34
14.56
12.43
10.67
10.24
12.85
12.63
13.13
14.28
12.16
4.85
12.85
12.74
16
168.89
EPS₩
62.61
56.03
48.42
44.74
48.34
45.27
38.76
41.53
42.10
43.20
186.44
(2.22%)
(4.71%)
—
13.24
EPS growth%
1.70
3.33
3.17
1.00
0.40
0.40
0.40
0.40
0.40
0.40
25.05
0.40
0.40
32
140.29
Bookvalue per sh₩
162.38
146.12
158.64
161.66
156.02
156.42
164.96
147.94
153.59
136.65
196.98
(2.62%)
(2.11%)
—
184.38
FCF per share₩
255.51
239.29
235.53
238.13
238.54
227.56
231.55
246.97
256.84
271.90
274.28
2.65%
0.39%
—
312.51
Dividend per sh₩
377.22
406.19
444.86
469.37
539.83
621.39
658.59
745.24
692.50
787.92
283.88
7.86%
9.20%
—
16.97
Div yield (avg)%
15.63
13.50
15.39
15.63
14.78
14.19
16.76
19.69
21.45
20.58
17.82
19.69
15.63
62
7.00
Payout ratio%
20.62
20.93
21.80
24.15
22.64
23.81
21.78
23.79
21.26
22.76
29.93
22.76
22.22
89
11.12
Shares (diluted)M
12.23
12.96
13.44
14.02
15.50
17.57
16.92
18.88
17.86
20.22
10.71
5.47%
5.72%
77
10.59
Buyback yield%
29.22
28.71
29.37
30.15
28.65
30.65
29.79
26.85
24.31
22.59
29.14
26.85
28.96
29
0.133
D/E ratiox
1.077
1.129
1.217
1.274
1.424
1.401
1.508
1.660
1.765
1.687
1.338
1.660
1.412
10
9.890
Enterprise value₩B
16.06
16.50
15.29
15.52
16.32
16.09
16.02
14.85
16.10
17.02
4.839
0.84%
1.23%
62
4.274
LT debt₩B
15.23
17.38
17.92
20.12
20.60
23.96
25.52
26.46
29.30
29.87
6.573
7.72%
8.09%
75
Revenue
₩9.520B
0.76%
1.00×
Cost of revenue
₩5.236B
0.60%
0.98×
Operating expenses
₩2.238B
1.16%
1.04×
Property and equipment
18.03%
Spread over hurdle
36.25%