55.29
Revenue₩B
55.83
58.93
62.67
65.33
67.62
72.76
76.60
79.29
85.48
88.90
56.72
5.62%
5.42%
61
5.27
Revenue growth%
13.00
14.67
16.85
15.90
13.84
12.13
14.14
14.13
11.26
11.05
19.78
12.13
13.99
70
10.05
Gross margin%
1.09
2.81
4.18
6.83
5.31
5.74
2.92
4.43
5.18
3.04
23.00
4.43
4.31
75
20.72
Operating margin%
29.16
29.23
27.29
26.92
28.01
29.64
31.34
29.27
29.68
31.03
27.25
29.68
29.25
67
19.92
Net margin%
21.24
18.79
18.93
18.10
17.21
15.47
18.07
16.03
13.13
14.11
6.69
15.47
17.64
67
30.43
P/E ratio (avg)x
17.48
20.59
21.08
20.74
22.33
26.18
29.52
34.43
35.67
36.42
6.142
34.43
24.25
53
12.35
EV/EBITx
37.65
40.54
48.68
58.65
57.69
63.76
71.05
84.65
84.38
83.86
35.39
83.86
61.21
34
20.77
FCF yield (avg)%
28.14
27.77
27.31
27.52
29.28
27.13
26.23
27.13
29.53
27.91
5.35
27.13
27.65
61
27.67
FCF margin%
30.01
31.67
31.81
29.08
30.13
30.35
31.44
34.42
33.51
35.26
24.76
33.51
31.55
53
1.700
FCF / Net incomex
1.505
1.440
1.292
1.190
1.088
1.086
1.144
1.175
1.095
1.020
1.326
1.095
1.160
43
29.95
ROIC%
23.62
20.96
23.52
21.88
22.39
24.21
25.73
25.22
23.22
22.31
6.93
24.21
23.37
14
23.38
Return on equity%
19.15
16.94
19.78
20.11
21.35
23.45
20.85
22.83
22.43
23.97
23.40
22.83
21.10
27
11.65
Return on assets%
22.92
21.80
21.72
21.48
23.17
23.95
21.63
23.05
24.88
26.61
8.77
23.95
22.98
75
2,128
EPS₩
2,217
2,235
2,403
2,473
2,225
1,951
1,859
1,980
1,959
2,139
2,194
(0.79%)
(1.26%)
—
21.31
EPS growth%
6.50
8.05
8.45
9.96
8.77
11.51
9.16
8.49
9.14
10.57
27.91
9.16
8.96
24
1,767
Bookvalue per sh₩
936.74
1,027
957.52
912.29
885.76
934.68
952.58
932.88
884.67
872.65
2,419
(0.30%)
(0.49%)
—
505.41
FCF per share₩
579.67
558.31
475.12
504.12
524.53
479.85
464.90
451.36
490.37
466.31
438.36
(2.33%)
(1.85%)
—
530.85
Dividend per sh₩
1,329
1,416
1,494
1,692
1,714
1,914
2,010
2,336
2,289
2,369
642.14
6.68%
7.95%
—
6.97
Div yield (avg)%
14.25
14.15
15.55
12.57
10.84
9.74
8.27
5.42
5.08
6.90
9.75
6.90
10.29
39
27.96
Payout ratio%
9.51
6.73
8.98
8.36
10.41
9.08
9.96
10.42
8.50
5.70
21.22
9.08
9.03
29
11.56
Shares (diluted)M
14.22
13.93
14.76
16.27
15.83
15.95
16.23
16.95
19.85
22.54
11.48
7.33%
4.87%
14
28.97
Buyback yield%
20.81
22.02
19.80
17.24
19.86
17.78
19.93
21.75
19.72
18.81
26.91
19.72
19.83
55
0.931
D/E ratiox
1.049
1.097
1.025
1.088
1.061
1.045
1.063
1.057
1.105
1.088
0.505
1.063
1.062
26
103.3
Enterprise value₩B
20.31
18.40
17.41
16.80
16.42
14.44
15.66
15.67
13.48
13.09
91.22
(4.44%)
(4.24%)
22
12.98
LT debt₩B
15.47
16.07
17.50
19.93
23.01
25.35
25.82
25.78
30.80
34.89
65.86
8.67%
9.64%
77
Revenue
₩88.90B
5.42%
1.00×
Cost of revenue
₩47.22B
5.18%
0.98×
Operating expenses
₩18.36B
5.51%
1.01×
Property and equipment
15.63%
Return on capital
102.55%
Spread over hurdle
93.75%