9.790
Revenue₩B
8.860
8.949
9.250
9.662
9.739
9.887
10.02
10.23
10.62
11.05
10.37
2.55%
2.71%
14
17.18
Revenue growth%
27.50
26.60
24.84
24.23
21.26
18.98
17.21
15.59
14.93
15.65
14.12
15.65
20.12
75
11.99
Gross margin%
10.41
9.94
10.71
7.81
5.55
2.87
2.07
1.70
3.71
5.46
13.73
2.87
5.51
58
17.72
Operating margin%
23.76
26.52
28.96
30.78
28.20
30.22
31.13
29.75
31.97
34.60
4.18
31.13
29.98
84
15.80
Net margin%
18.30
19.65
19.14
18.95
19.84
20.70
19.40
18.56
18.06
16.92
12.55
18.56
19.05
72
18.11
P/E ratio (avg)x
40.94
41.47
44.90
47.76
52.68
52.31
51.00
53.76
58.01
65.64
26.67
53.76
51.66
64
19.01
EV/EBITx
34.10
33.76
37.45
38.40
42.46
41.95
46.52
45.62
46.52
47.14
21.78
46.52
42.20
44
9.16
FCF yield (avg)%
22.12
23.77
26.32
26.43
28.97
25.99
27.74
27.14
25.94
26.25
4.03
26.25
26.29
6
10.29
FCF margin%
17.87
17.55
17.74
19.09
18.66
19.15
20.71
21.17
21.21
22.29
8.76
21.17
19.12
63
1.628
FCF / Net incomex
0.572
0.651
0.681
0.693
0.784
0.887
0.949
1.063
1.091
1.046
0.813
1.046
0.836
72
25.35
ROIC%
8.86
6.70
3.91
4.92
3.18
2.39
3.40
6.05
5.39
5.79
19.49
5.39
5.15
37
23.39
Return on equity%
24.78
25.91
25.65
27.87
27.26
25.95
25.16
27.92
26.06
26.31
23.24
26.06
26.01
71
18.35
Return on assets%
13.02
15.09
14.00
14.79
16.77
17.61
19.67
19.17
17.64
18.76
26.20
18.76
17.19
72
151.38
EPS₩
156.77
147.76
147.28
152.74
167.15
166.14
157.02
152.81
161.50
141.01
158.69
(3.34%)
(0.37%)
—
24.20
EPS growth%
8.60
10.17
7.90
9.82
7.95
6.07
4.51
1.83
0.40
0.49
15.60
1.83
6.98
93
216.18
Bookvalue per sh₩
86.14
89.26
90.29
83.97
95.98
103.25
117.61
120.29
117.35
123.94
195.12
5.25%
2.86%
—
217.30
FCF per share₩
269.80
282.35
327.01
390.27
392.93
451.15
501.38
501.26
588.94
700.19
64.09
12.25%
11.51%
—
76.96
Dividend per sh₩
95.93
102.56
111.35
109.03
119.63
126.03
148.35
164.55
160.80
165.99
73.77
6.77%
6.09%
—
25.77
Div yield (avg)%
8.42
7.91
9.11
8.87
6.15
6.48
6.09
8.94
8.52
8.85
19.68
8.52
8.47
84
9.51
Payout ratio%
16.24
13.88
13.74
15.32
14.15
15.92
15.34
17.38
16.80
15.81
25.45
15.92
15.57
54
15.18
Shares (diluted)M
21.24
24.49
23.50
24.55
24.00
26.26
28.50
32.31
33.10
36.96
15.61
9.02%
6.77%
26
15.25
Buyback yield%
29.78
31.95
34.72
35.75
36.35
33.79
32.48
35.38
35.22
33.60
16.37
33.79
34.26
12
0.678
D/E ratiox
0.352
0.358
0.343
0.299
0.293
0.293
0.253
0.235
0.209
0.194
0.179
0.235
0.293
14
1.831
Enterprise value₩B
0.570
0.563
0.528
0.480
0.442
0.456
0.423
0.408
0.439
0.436
3.970
(0.27%)
(1.90%)
68
7.929
LT debt₩B
14.27
16.52
18.66
19.94
19.42
18.33
21.46
20.21
21.98
23.98
6.308
4.31%
6.53%
31
Revenue
₩11.05B
2.71%
1.00×
Cost of revenue
₩4.482B
2.47%
0.98×
Operating expenses
₩2.646B
2.50%
0.98×
Property and equipment
19.76%
Spread over hurdle
46.78%