13.23
Revenue₩B
32.87
35.30
36.81
37.88
40.50
42.64
43.98
45.31
47.16
50.66
13.57
4.58%
4.71%
14
28.85
Revenue growth%
22.57
22.97
25.62
23.15
22.78
25.27
24.67
22.45
22.16
23.49
19.15
23.49
23.06
54
13.59
Gross margin%
0.40
0.40
1.88
3.37
5.40
7.64
10.12
11.34
11.62
9.58
27.27
10.12
6.52
79
10.97
Operating margin%
26.95
27.45
28.47
26.96
26.93
24.24
22.86
24.45
23.99
21.60
3.00
23.99
25.69
36
29.20
Net margin%
18.87
16.49
18.89
17.13
15.14
17.63
19.57
16.94
15.57
13.08
28.91
16.94
17.04
14
36.21
P/E ratio (avg)x
46.04
51.45
50.50
50.36
60.79
62.75
72.17
77.37
79.74
77.64
8.047
77.37
61.77
36
26.36
EV/EBITx
19.25
20.76
20.39
21.34
20.34
18.21
18.67
17.04
17.65
17.80
35.00
17.80
18.96
56
20.89
FCF yield (avg)%
12.30
13.29
14.68
11.74
14.47
13.34
16.22
15.40
16.32
15.90
3.65
15.90
14.57
16
23.26
FCF margin%
22.67
23.16
21.78
18.90
19.26
21.10
23.08
20.55
22.59
22.53
27.40
22.53
22.15
64
1.285
FCF / Net incomex
0.444
0.386
0.344
0.348
0.358
0.337
0.324
0.340
0.295
0.278
0.874
0.324
0.342
32
7.52
ROIC%
15.83
13.78
13.63
11.23
8.46
8.45
11.03
9.47
10.96
11.78
6.79
10.96
11.13
34
18.72
Return on equity%
28.97
29.55
28.26
31.16
30.11
28.80
28.32
27.32
27.77
29.28
23.97
28.32
28.89
75
8.76
Return on assets%
14.19
14.61
17.00
18.62
18.29
19.25
19.83
21.45
18.56
15.65
26.59
19.25
18.43
29
328.94
EPS₩
128.78
148.22
154.15
186.76
212.06
243.71
242.35
274.52
267.59
297.09
347.83
6.98%
10.62%
—
5.05
EPS growth%
10.96
11.66
12.93
12.39
14.12
17.09
15.73
17.15
15.44
15.86
7.87
15.86
14.78
70
352.83
Bookvalue per sh₩
166.06
162.28
164.73
166.12
192.20
204.83
228.93
270.69
328.85
330.78
252.61
11.47%
8.42%
—
109.83
FCF per share₩
224.46
248.59
268.80
276.75
306.08
337.81
320.13
303.29
285.29
281.44
72.38
(1.66%)
3.02%
—
141.93
Dividend per sh₩
124.75
115.90
125.63
115.68
112.09
109.63
95.41
96.08
91.12
77.64
302.73
(7.08%)
(4.31%)
—
2.30
Div yield (avg)%
0.40
2.55
3.59
1.22
3.54
3.16
2.25
0.40
1.90
4.09
8.94
2.25
2.40
88
18.12
Payout ratio%
6.28
6.36
8.86
6.40
3.95
5.65
8.41
11.35
11.42
12.57
21.19
11.35
7.41
72
60.24
Shares (diluted)M
79.28
93.49
99.90
106.6
127.0
149.9
180.1
187.5
190.6
224.9
60.31
12.11%
12.06%
61
20.09
Buyback yield%
20.16
22.32
24.53
25.74
25.11
27.47
24.82
21.84
23.21
22.68
26.70
23.21
23.87
86
1.103
D/E ratiox
2.541
2.904
3.488
3.983
4.117
4.799
4.815
4.886
5.829
6.524
1.317
4.886
4.458
65
36.58
Enterprise value₩B
16.57
18.35
18.37
18.81
19.74
20.81
20.16
20.03
21.77
23.15
33.30
3.23%
4.30%
55
21.62
LT debt₩B
22.14
22.07
20.76
20.32
21.80
21.80
22.97
22.48
23.83
23.14
38.94
1.20%
—
69
Revenue
₩50.66B
4.71%
1.00×
Cost of revenue
₩24.58B
4.78%
1.01×
Operating expenses
₩9.702B
4.55%
0.99×
Property and equipment
15.98%
Spread over hurdle
49.62%