11.54
Revenue₩B
11.37
12.08
13.20
14.35
15.68
16.64
18.04
19.55
21.48
23.28
11.83
8.23%
8.23%
57
24.61
Revenue growth%
13.25
14.31
11.78
10.25
12.12
13.72
12.78
11.12
9.54
11.79
25.80
11.79
11.96
25
9.10
Gross margin%
21.60
23.43
24.07
26.39
27.17
24.69
24.45
24.99
22.24
21.62
2.82
24.45
24.26
51
16.56
Operating margin%
7.57
7.00
6.70
6.29
6.48
4.43
2.69
5.00
4.73
7.17
13.41
4.73
6.39
93
23.63
Net margin%
14.50
14.82
13.97
12.75
10.51
7.96
10.47
7.70
6.19
6.32
18.72
7.70
10.49
69
23.70
P/E ratio (avg)x
19.84
20.41
18.35
17.83
18.17
16.20
16.84
15.07
14.42
15.92
15.29
15.92
17.34
37
6.462
EV/EBITx
26.95
32.55
38.55
40.09
39.17
41.87
42.09
41.43
49.65
49.23
37.77
42.09
40.76
9
3.15
FCF yield (avg)%
30.16
28.82
26.46
24.96
24.78
21.97
21.43
23.32
20.56
22.28
9.31
21.97
24.05
49
10.59
FCF margin%
10.61
13.54
13.47
11.13
9.39
7.16
7.11
9.75
10.54
11.47
23.82
9.75
10.57
47
1.086
FCF / Net incomex
0.610
0.575
0.604
0.575
0.642
0.642
0.655
0.667
0.671
0.741
1.462
0.667
0.642
11
15.36
ROIC%
24.80
27.68
27.35
28.22
25.91
25.13
23.40
20.70
23.16
24.91
22.91
23.40
25.02
85
2.86
Return on equity%
19.23
21.04
22.46
22.96
22.85
21.03
23.70
23.22
25.14
26.83
22.00
23.70
22.91
56
28.65
Return on assets%
7.09
5.96
4.90
5.81
3.18
1.75
1.07
1.50
0.61
2.71
14.90
1.50
2.95
59
280.96
EPS₩
114.11
111.20
106.90
103.49
102.58
91.20
97.08
102.13
104.46
101.45
313.92
(0.22%)
(0.25%)
—
28.02
EPS growth%
23.60
22.35
24.04
22.61
25.37
23.90
25.51
24.38
23.26
22.10
25.91
23.90
23.75
32
97.98
Bookvalue per sh₩
338.33
361.44
381.73
410.13
459.26
542.16
542.66
569.83
578.92
683.45
136.54
8.28%
9.08%
—
89.83
FCF per share₩
102.49
110.27
118.58
123.41
121.66
131.97
131.74
145.02
160.64
177.28
289.97
7.82%
7.03%
—
45.77
Dividend per sh₩
71.98
69.59
75.78
84.44
87.41
80.99
76.81
69.71
74.25
66.58
229.38
(5.30%)
(0.36%)
—
25.38
Div yield (avg)%
10.73
9.36
11.95
11.62
8.90
9.14
11.70
11.58
12.97
14.85
27.27
11.70
11.60
83
23.28
Payout ratio%
11.42
10.42
13.17
13.90
15.72
14.08
16.05
18.21
20.66
22.53
11.79
18.21
14.90
94
16.08
Shares (diluted)M
19.69
21.14
21.25
20.52
21.53
23.94
23.21
21.06
22.88
22.98
15.67
1.31%
2.68%
51
23.54
Buyback yield%
11.91
10.56
11.62
10.28
8.56
6.49
3.53
1.19
0.40
0.40
3.77
1.19
7.52
20
1.080
D/E ratiox
1.005
0.964
1.093
1.223
1.372
1.436
1.508
1.555
1.675
1.856
0.202
1.555
1.404
69
6.861
Enterprise value₩B
5.316
5.408
5.444
5.824
6.937
7.696
9.148
11.02
12.72
13.65
7.766
14.49%
10.40%
51
21.50
LT debt₩B
14.30
14.21
13.07
13.78
13.05
12.17
13.62
12.79
14.20
13.77
19.75
1.07%
0.57%
43
Revenue
₩23.28B
8.23%
1.00×
Cost of revenue
₩12.32B
8.22%
1.00×
Operating expenses
₩3.971B
8.26%
1.00×
Property and equipment
15.17%
Spread over hurdle
34.92%