78.06
Revenue₩B
80.90
82.85
88.07
92.70
95.78
99.87
105.9
108.8
114.4
120.1
84.87
4.63%
4.30%
6
9.75
Revenue growth%
19.52
20.93
20.71
21.66
23.67
21.73
19.43
17.13
16.90
15.98
15.42
17.13
20.11
85
9.23
Gross margin%
33.95
35.84
35.78
36.87
35.77
36.20
33.33
31.57
32.31
29.56
23.41
32.31
34.86
15
16.45
Operating margin%
24.04
26.01
27.47
27.60
25.93
24.49
25.08
27.32
29.13
30.46
26.45
27.32
26.66
71
23.31
Net margin%
15.25
15.72
17.04
18.20
19.31
20.24
17.31
17.36
16.29
13.53
6.47
17.31
17.17
44
10.54
P/E ratio (avg)x
25.66
24.09
24.16
26.20
28.10
32.57
36.94
36.88
34.29
32.23
24.23
34.29
30.16
23
13.61
EV/EBITx
8.214
9.061
8.567
9.543
8.768
9.317
8.949
9.797
9.713
10.79
30.60
9.713
9.189
30
13.89
FCF yield (avg)%
27.17
26.32
29.06
30.30
28.36
26.87
27.14
26.53
25.44
23.55
10.51
26.53
27.01
53
27.94
FCF margin%
27.54
27.76
28.00
28.00
28.07
29.53
31.93
32.34
34.22
31.46
18.10
31.93
28.80
61
0.502
FCF / Net incomex
0.664
0.627
0.648
0.650
0.663
0.681
0.641
0.671
0.694
0.654
1.070
0.671
0.658
65
11.65
ROIC%
10.99
10.16
10.49
13.29
16.21
13.69
13.19
12.29
12.08
14.94
23.04
13.19
12.74
82
27.42
Return on equity%
28.41
26.24
26.09
28.23
29.90
28.47
27.31
27.25
25.58
24.80
2.87
27.25
27.28
43
13.56
Return on assets%
6.62
6.74
6.16
7.83
7.27
9.29
11.67
12.44
11.89
10.60
13.40
11.67
8.56
30
1,765
EPS₩
1,700
1,543
1,512
1,385
1,285
1,394
1,344
1,309
1,373
1,469
1,808
2.71%
(1.15%)
—
23.96
EPS growth%
13.59
14.54
12.03
11.16
10.83
12.33
12.75
9.81
11.01
12.18
5.80
12.18
12.11
31
569.53
Bookvalue per sh₩
471.47
452.99
472.39
424.43
383.76
399.58
414.82
389.18
407.17
418.67
1,296
1.76%
(1.75%)
—
1,701
FCF per share₩
2,397
2,481
2,567
2,491
2,636
2,914
2,951
2,778
2,656
3,078
406.97
3.15%
2.77%
—
885.62
Dividend per sh₩
1,589
1,621
1,717
1,621
1,526
1,391
1,354
1,299
1,378
1,401
824.21
(1.70%)
(1.60%)
—
16.79
Div yield (avg)%
8.78
8.89
6.13
7.28
5.35
7.63
5.44
7.57
8.24
8.39
24.22
7.63
7.60
84
13.02
Payout ratio%
17.28
16.22
14.35
15.09
15.66
17.37
16.92
16.97
15.90
14.85
16.78
16.92
16.06
39
31.60
Shares (diluted)M
32.82
30.40
28.82
31.38
28.03
26.06
23.57
22.85
19.86
17.58
31.13
(8.91%)
(7.47%)
41
17.99
Buyback yield%
8.09
8.09
8.89
9.32
11.25
13.65
13.15
10.90
11.22
9.95
14.78
11.22
10.42
23
0.437
D/E ratiox
1.781
1.906
1.913
1.962
1.856
1.912
2.136
2.023
2.279
2.156
0.965
2.136
1.937
39
98.19
Enterprise value₩B
76.21
69.38
75.05
78.40
74.22
70.28
74.44
76.60
72.06
76.06
15.24
0.49%
0.55%
81
131.9
LT debt₩B
146.2
152.3
154.3
183.0
206.3
214.2
246.5
264.5
266.2
311.8
77.34
8.61%
8.07%
82
Revenue
₩120.1B
4.30%
1.00×
Cost of revenue
₩83.91B
4.27%
1.00×
Operating expenses
₩23.72B
3.83%
0.96×
Property and equipment
18.89%
Goodwill & intangibles
15.16%
Spread over hurdle
(5.19%)