34.37
Revenue₩B
18.71
19.98
20.66
21.69
23.33
25.02
26.04
27.50
29.58
31.34
37.91
6.08%
5.64%
75
16.34
Revenue growth%
6.10
7.97
6.73
7.60
8.40
10.14
8.28
10.06
11.10
10.31
25.01
10.14
8.34
86
3.08
Gross margin%
4.44
4.21
4.73
6.83
3.99
5.46
4.99
7.59
6.39
4.15
21.28
5.46
4.86
14
18.69
Operating margin%
15.25
15.43
14.31
15.36
13.97
15.84
16.75
18.09
18.02
16.08
25.55
16.75
15.63
72
18.06
Net margin%
4.38
3.61
4.84
6.81
9.47
10.72
7.84
9.10
6.70
5.99
24.24
7.84
6.76
67
15.35
P/E ratio (avg)x
7.959
8.109
7.344
7.904
8.366
8.578
8.393
8.925
9.654
9.265
6.132
8.925
8.379
72
11.42
EV/EBITx
43.29
51.43
56.27
63.22
74.44
73.20
81.13
90.04
95.24
101.3
6.779
90.04
73.82
93
16.22
FCF yield (avg)%
7.92
7.37
9.90
10.09
12.39
14.64
12.01
13.24
10.36
7.84
3.60
12.01
10.23
54
14.07
FCF margin%
20.07
18.91
20.83
22.92
23.02
22.57
25.45
25.97
27.81
25.92
15.15
25.92
22.97
50
0.747
FCF / Net incomex
0.664
0.691
0.791
0.884
0.943
0.973
1.030
1.052
1.175
1.317
1.509
1.052
0.958
29
21.89
ROIC%
15.73
17.51
18.73
21.44
20.47
18.82
19.96
21.95
23.45
25.53
25.72
21.95
20.22
61
2.39
Return on equity%
14.77
14.17
16.07
14.99
15.24
16.78
16.62
17.38
16.44
17.93
26.63
16.78
16.25
72
25.18
Return on assets%
2.67
1.01
0.40
0.40
0.40
1.77
2.13
1.85
4.75
7.59
3.26
2.13
1.81
17
277.17
EPS₩
177.00
162.81
143.41
126.48
117.21
120.21
121.73
130.32
118.73
118.96
295.32
0.30%
(3.74%)
—
18.02
EPS growth%
18.20
18.11
17.16
16.77
19.58
20.15
18.13
18.24
20.60
20.70
17.13
20.15
18.22
36
479.17
Bookvalue per sh₩
171.76
179.03
172.06
172.56
161.10
176.03
164.16
146.66
149.16
139.49
503.05
(2.84%)
(2.98%)
—
118.01
FCF per share₩
482.64
535.64
566.51
517.15
501.14
505.69
478.49
452.90
456.63
495.89
295.31
(0.21%)
0.87%
—
622.89
Dividend per sh₩
1,030
1,167
1,247
1,400
1,399
1,525
1,748
1,821
1,902
2,192
737.44
9.40%
9.16%
—
12.72
Div yield (avg)%
0.40
0.40
1.38
3.69
5.85
6.19
6.49
6.28
3.92
3.32
20.06
6.19
3.80
78
20.90
Payout ratio%
12.29
13.59
16.29
19.02
19.66
19.08
16.45
17.79
15.23
13.18
10.05
16.45
16.37
56
16.13
Shares (diluted)M
22.06
21.86
24.71
27.34
26.79
28.83
29.49
28.33
31.45
29.91
16.25
2.23%
4.41%
78
8.51
Buyback yield%
8.39
9.88
10.01
12.46
15.17
16.46
15.51
13.98
12.05
12.18
12.47
13.98
12.32
55
0.700
D/E ratiox
0.607
0.653
0.642
0.605
0.652
0.724
0.723
0.821
0.820
0.794
1.395
0.794
0.688
38
19.11
Enterprise value₩B
11.36
11.61
11.32
12.80
14.50
14.28
16.60
19.39
21.38
21.85
9.373
8.54%
7.73%
81
22.58
LT debt₩B
57.61
65.49
65.39
66.32
65.85
72.80
74.96
76.73
83.23
98.64
25.31
8.42%
7.39%
49
Revenue
₩31.34B
5.64%
1.00×
Cost of revenue
₩18.43B
5.41%
0.98×
Operating expenses
₩5.429B
6.26%
1.06×
Property and equipment
16.41%
Spread over hurdle
(0.45%)