32.62
Revenue₩B
27.02
28.13
28.44
29.15
29.87
31.30
32.44
32.79
33.14
34.19
34.39
2.74%
2.86%
85
22.13
Revenue growth%
3.03
0.82
2.26
0.58
0.40
0.41
0.40
0.40
1.20
0.40
6.35
0.40
0.50
46
29.37
Gross margin%
7.28
8.26
6.76
5.93
4.54
3.94
1.27
3.07
5.01
6.14
14.70
3.94
5.47
79
19.04
Operating margin%
18.80
16.46
16.21
15.35
15.92
17.05
17.65
18.37
18.15
16.55
22.60
17.65
16.80
56
7.52
Net margin%
15.83
16.02
14.04
11.30
13.46
15.03
14.65
14.82
12.96
13.65
8.42
14.65
14.34
31
26.07
P/E ratio (avg)x
6.090
5.728
5.686
4.805
5.063
4.922
4.880
4.165
4.091
3.949
25.12
4.165
4.901
13
29.85
EV/EBITx
47.16
51.04
61.76
62.38
71.15
77.92
79.74
95.58
108.9
128.9
29.67
95.58
74.54
25
13.66
FCF yield (avg)%
5.58
3.55
2.03
1.66
1.32
4.13
6.08
4.13
4.11
2.32
11.78
4.13
3.83
69
15.56
FCF margin%
0.40
1.34
1.70
0.41
2.40
3.28
2.67
1.96
3.06
1.00
24.84
2.67
1.83
76
1.446
FCF / Net incomex
0.170
0.175
0.210
0.220
0.221
0.268
0.266
0.263
0.305
0.351
1.590
0.268
0.242
75
2.66
ROIC%
23.53
23.13
23.35
20.57
19.94
17.09
14.95
17.36
15.85
14.80
2.73
15.85
18.65
80
3.57
Return on equity%
7.90
5.44
4.49
7.27
4.80
2.50
2.84
4.06
1.92
0.40
4.28
2.50
4.28
93
14.91
Return on assets%
30.77
29.90
27.66
27.86
27.53
27.48
28.46
29.64
29.95
32.72
27.74
29.64
29.05
39
188.54
EPS₩
50.38
49.27
49.28
46.87
44.61
48.66
48.24
52.31
56.27
56.79
197.82
4.95%
0.04%
—
25.83
EPS growth%
7.12
8.45
7.68
5.43
4.80
2.56
2.85
2.66
2.52
1.04
9.07
2.56
3.82
66
35.00
Bookvalue per sh₩
267.66
263.10
301.87
302.05
333.65
314.56
334.65
368.17
418.99
416.13
209.60
4.52%
4.85%
—
110.00
FCF per share₩
320.62
328.87
317.23
338.02
381.24
426.36
503.63
561.27
572.71
552.54
236.07
7.70%
6.92%
—
238.64
Dividend per sh₩
247.47
290.25
278.55
315.26
308.38
358.18
401.67
384.24
409.55
474.23
60.01
8.99%
6.61%
—
2.25
Div yield (avg)%
26.07
28.20
26.84
26.46
25.00
23.53
22.47
25.29
27.82
29.28
26.60
25.29
26.26
89
24.58
Payout ratio%
14.79
14.19
12.78
14.21
15.89
14.85
16.89
14.72
14.00
15.81
22.18
14.85
14.75
76
56.54
Shares (diluted)M
51.51
46.82
50.76
46.58
50.17
45.49
49.41
44.80
39.28
37.40
54.89
(5.70%)
(2.86%)
64
5.48
Buyback yield%
32.45
32.84
32.83
34.24
33.50
31.02
33.66
31.81
30.82
28.71
25.24
31.02
32.64
41
1.304
D/E ratiox
0.499
0.526
0.522
0.503
0.483
0.448
0.477
0.452
0.490
0.530
0.834
0.477
0.495
72
7.936
Enterprise value₩B
10.77
9.521
10.48
10.72
11.88
12.10
12.06
10.87
11.87
12.87
20.42
1.61%
1.29%
13
17.41
LT debt₩B
21.30
18.84
16.85
16.31
14.84
15.47
15.65
14.12
13.08
14.16
9.820
(0.93%)
(3.23%)
27
Revenue
₩34.19B
2.86%
1.00×
Cost of revenue
₩14.61B
2.70%
0.98×
Operating expenses
₩8.401B
3.23%
1.04×
Property and equipment
19.20%
Goodwill & intangibles
15.69%
Spread over hurdle
17.88%