17.55
Revenue₩B
7.402
7.960
8.536
9.075
9.861
10.69
11.35
12.45
13.06
14.05
18.13
7.34%
7.25%
51
9.21
Revenue growth%
10.28
11.31
9.11
11.27
12.01
13.72
14.90
15.33
15.17
14.67
8.97
14.90
12.86
10
14.10
Gross margin%
10.83
12.13
15.03
17.42
18.83
18.16
19.57
18.19
17.54
18.91
21.09
18.19
17.85
7
26.05
Operating margin%
17.73
18.25
16.59
15.54
14.80
14.00
13.85
11.07
8.31
7.90
17.64
11.07
14.40
23
4.64
Net margin%
37.13
37.10
38.40
37.86
36.27
36.00
38.25
40.18
39.53
38.45
13.44
38.45
38.05
62
31.59
P/E ratio (avg)x
47.46
54.65
56.49
61.69
64.45
76.20
77.41
84.87
88.98
92.96
15.11
84.87
70.33
20
18.88
EV/EBITx
26.64
25.62
24.71
21.17
18.90
16.54
15.34
16.10
16.99
15.44
33.31
16.10
17.94
70
11.52
FCF yield (avg)%
6.76
6.19
3.55
4.58
5.03
3.01
4.43
6.31
6.90
3.92
4.75
4.43
4.81
19
23.79
FCF margin%
3.66
5.62
2.95
5.33
4.83
4.02
6.81
5.56
3.57
1.38
9.19
4.02
4.42
27
1.019
FCF / Net incomex
0.194
0.177
0.174
0.171
0.167
0.160
0.163
0.146
0.142
0.134
0.437
0.146
0.165
76
12.43
ROIC%
19.55
22.26
24.96
24.45
22.19
24.43
22.69
21.90
24.66
22.32
21.15
22.69
22.51
57
14.06
Return on equity%
33.15
35.14
32.32
30.26
32.23
34.84
37.11
36.04
38.46
38.92
14.45
37.11
34.99
46
21.18
Return on assets%
28.91
31.65
29.66
30.19
30.43
32.77
34.49
34.21
35.10
34.46
11.87
34.46
32.21
83
173.88
EPS₩
53.72
58.38
63.41
67.86
73.04
78.20
77.72
81.03
86.98
90.53
179.05
4.39%
5.47%
—
6.26
EPS growth%
20.73
19.85
17.22
16.15
14.31
15.51
16.79
18.59
19.15
21.72
18.13
18.59
17.90
20
210.89
Bookvalue per sh₩
121.15
120.04
122.62
118.12
109.29
98.47
88.55
82.61
79.30
68.15
75.49
(9.01%)
(5.19%)
—
111.68
FCF per share₩
115.83
124.52
123.81
144.02
143.47
163.21
179.15
204.82
221.91
237.83
225.31
10.64%
9.11%
—
193.08
Dividend per sh₩
252.37
256.16
266.53
257.82
261.81
298.72
320.59
363.52
409.05
397.50
46.12
8.71%
5.43%
—
7.73
Div yield (avg)%
21.29
20.77
21.06
23.01
22.82
23.25
22.39
20.33
19.53
18.45
21.94
20.33
21.17
73
4.23
Payout ratio%
10.99
13.79
15.73
18.10
20.85
18.41
15.62
16.18
18.81
18.96
16.63
18.41
17.14
9
35.68
Shares (diluted)M
27.93
26.57
25.86
22.00
21.62
21.31
20.97
21.39
18.12
18.18
35.95
(3.41%)
(5.15%)
16
11.32
Buyback yield%
3.05
4.89
6.53
8.02
7.86
6.60
7.05
6.07
6.03
4.82
23.36
6.07
6.30
73
1.493
D/E ratiox
1.295
1.287
1.340
1.279
1.184
1.173
1.115
1.161
1.210
1.230
0.459
1.173
1.220
9
14.21
Enterprise value₩B
10.51
10.41
11.28
12.23
13.42
14.43
15.92
19.25
22.56
23.19
1.013
11.56%
10.19%
12
3.830
LT debt₩B
2.343
2.454
2.469
2.661
2.799
3.031
3.266
3.249
3.168
3.408
5.995
4.01%
4.88%
66
Revenue
₩14.05B
7.25%
1.00×
Cost of revenue
₩9.835B
7.25%
1.00×
Operating expenses
₩2.934B
6.57%
0.94×
Property and equipment
16.75%
Spread over hurdle
(1.50%)