9.695
Revenue₩B
15.12
15.92
17.55
19.18
20.47
22.32
24.17
25.72
27.58
29.70
10.71
7.73%
7.62%
17
4.52
Revenue growth%
26.66
27.46
26.19
26.46
28.97
27.35
28.30
25.71
23.22
24.44
3.72
25.71
26.56
21
23.11
Gross margin%
12.97
13.18
12.93
10.87
12.62
13.75
15.21
14.98
13.28
15.08
2.44
14.98
13.23
76
2.26
Operating margin%
17.68
15.69
14.70
17.61
17.33
16.72
16.63
17.02
18.10
19.48
29.37
17.02
17.18
67
5.54
Net margin%
36.90
35.50
34.06
31.07
32.16
30.61
29.66
31.02
29.74
31.05
24.58
30.61
31.06
61
16.34
P/E ratio (avg)x
49.99
49.51
52.86
54.73
57.12
61.35
68.79
70.91
73.94
72.61
18.08
70.91
59.23
75
35.22
EV/EBITx
37.23
38.69
40.53
41.61
44.93
44.42
40.81
44.04
49.06
50.02
7.365
44.42
42.82
66
6.59
FCF yield (avg)%
28.27
25.39
26.37
27.48
29.98
29.19
26.51
25.61
25.45
25.34
21.69
25.61
26.44
42
24.81
FCF margin%
2.34
0.41
2.02
4.45
3.51
3.18
1.53
3.04
0.40
0.40
19.40
1.53
2.18
60
1.158
FCF / Net incomex
1.569
1.586
1.582
1.653
1.618
1.413
1.389
1.440
1.309
1.149
0.427
1.389
1.504
62
8.02
ROIC%
10.02
7.75
10.40
12.18
13.14
15.52
16.71
15.00
15.12
14.29
19.82
15.12
13.71
63
6.57
Return on equity%
36.57
37.24
35.90
36.73
39.67
40.86
38.32
36.01
38.66
39.90
14.69
38.66
37.78
75
5.22
Return on assets%
7.77
10.61
8.01
8.68
5.83
8.39
8.40
8.47
6.33
4.68
24.61
8.39
8.20
25
626.17
EPS₩
685.49
734.25
801.11
822.08
791.64
735.19
723.14
743.61
756.81
824.61
671.09
0.82%
1.99%
—
27.62
EPS growth%
25.88
23.14
22.65
23.22
25.00
24.17
22.87
24.36
24.29
23.44
27.45
24.17
23.81
65
353.68
Bookvalue per sh₩
735.81
758.95
848.04
837.72
866.20
858.74
829.33
850.12
890.01
873.14
404.80
0.16%
2.79%
—
245.32
FCF per share₩
194.71
225.49
231.30
270.91
290.72
296.50
323.69
373.55
430.97
435.48
408.64
8.42%
9.80%
—
356.86
Dividend per sh₩
281.25
280.43
299.92
287.59
255.93
246.67
246.01
235.26
208.94
211.94
403.09
(3.70%)
(2.07%)
—
21.79
Div yield (avg)%
8.09
6.00
4.71
6.47
4.65
3.14
3.52
6.10
3.25
4.91
3.36
3.52
4.81
16
12.66
Payout ratio%
23.07
24.18
22.16
21.05
20.49
17.99
16.72
17.89
16.31
16.02
6.19
16.72
19.24
48
14.74
Shares (diluted)M
13.69
12.55
12.52
14.29
14.12
14.40
15.85
15.74
16.74
15.45
14.98
1.83%
1.62%
33
28.28
Buyback yield%
23.97
22.30
24.91
26.78
24.86
25.81
25.27
23.29
25.06
25.59
23.24
25.27
24.99
24
1.730
D/E ratiox
2.027
2.279
2.345
2.485
2.590
2.574
2.941
2.955
2.908
2.892
1.622
2.908
2.582
67
3.434
Enterprise value₩B
5.920
6.447
6.184
5.883
6.525
6.228
6.764
6.142
5.970
5.836
6.184
(2.21%)
(0.66%)
42
3.914
LT debt₩B
23.04
23.05
24.09
25.71
27.80
30.42
33.31
39.67
46.57
50.42
20.63
12.64%
9.78%
48
Revenue
₩29.70B
7.62%
1.00×
Cost of revenue
₩13.72B
7.76%
1.01×
Operating expenses
₩6.662B
7.62%
1.00×
Property and equipment
18.91%
Spread over hurdle
(1.56%)