14.28
Revenue₩B
7.746
8.171
8.693
8.930
9.446
9.860
10.39
10.67
11.28
12.04
15.65
4.97%
4.80%
67
5.74
Revenue growth%
28.71
29.25
30.31
30.10
28.37
29.99
29.05
31.93
34.08
32.18
27.63
31.93
30.05
60
27.11
Gross margin%
18.44
19.03
19.11
19.08
19.76
20.14
21.04
18.91
21.19
19.91
7.48
20.14
19.44
57
19.96
Operating margin%
27.71
27.60
30.11
29.38
30.72
28.56
27.45
30.29
29.48
30.55
15.43
29.48
29.43
34
20.29
Net margin%
14.01
13.64
11.22
13.99
13.85
11.53
9.34
9.22
9.87
8.16
25.95
9.34
11.37
93
29.54
P/E ratio (avg)x
10.44
11.50
11.25
12.04
13.17
14.75
14.76
16.68
18.99
19.26
21.04
16.68
13.96
16
22.75
EV/EBITx
56.56
60.13
59.63
69.56
77.56
92.52
106.2
117.0
141.7
167.7
32.01
117.0
85.04
29
7.92
FCF yield (avg)%
7.05
7.62
10.32
9.43
8.12
8.25
9.93
9.73
11.40
10.42
27.49
9.93
9.58
66
13.19
FCF margin%
3.85
6.18
8.09
9.43
8.19
7.15
8.41
8.94
7.78
5.50
10.27
7.78
7.93
48
1.475
FCF / Net incomex
1.107
1.258
1.208
1.165
1.161
1.271
1.179
1.280
1.407
1.344
0.311
1.280
1.233
77
20.89
ROIC%
5.85
4.11
5.99
3.95
2.53
2.86
3.07
5.40
6.69
5.79
6.47
5.40
4.76
24
13.17
Return on equity%
2.13
3.09
2.95
1.89
0.40
2.42
5.10
5.07
4.04
6.74
17.63
5.07
3.02
90
16.50
Return on assets%
10.55
9.56
8.87
9.68
8.34
8.06
7.18
5.05
2.82
2.31
18.61
5.05
8.20
95
254.21
EPS₩
479.82
566.13
615.38
629.48
681.60
706.09
759.80
787.39
907.35
1,072
259.99
9.47%
9.15%
—
21.21
EPS growth%
0.40
0.40
1.83
0.40
2.27
0.40
0.40
2.21
2.63
1.69
11.88
1.69
1.04
93
168.71
Bookvalue per sh₩
367.62
346.43
334.44
339.99
324.56
300.60
327.60
356.95
393.21
399.42
392.85
4.24%
(0.12%)
—
118.80
FCF per share₩
216.15
198.44
206.57
184.90
181.08
168.55
166.25
179.87
195.47
212.19
322.10
3.22%
0.39%
—
91.65
Dividend per sh₩
84.04
93.64
97.14
87.77
95.50
103.85
98.64
92.76
103.46
104.47
295.36
1.81%
2.17%
—
5.20
Div yield (avg)%
6.38
5.92
7.57
8.22
9.92
9.01
6.17
3.96
3.82
3.36
24.38
3.96
6.27
11
20.34
Payout ratio%
9.82
9.78
7.02
5.04
6.10
8.75
11.37
9.45
9.95
9.58
28.70
9.58
9.51
79
21.39
Shares (diluted)M
24.33
25.66
25.99
28.18
26.89
26.02
25.33
23.38
21.32
22.08
21.39
(3.86%)
(1.08%)
62
23.50
Buyback yield%
17.12
14.92
16.07
16.65
16.59
15.81
18.80
21.46
20.14
21.14
9.00
20.14
16.89
62
0.770
D/E ratiox
0.386
0.368
0.370
0.374
0.385
0.405
0.449
0.520
0.502
0.578
0.793
0.502
0.395
61
1.085
Enterprise value₩B
12.29
14.43
16.58
16.63
19.21
20.02
20.72
23.34
25.44
26.59
14.01
6.72%
7.86%
25
3.932
LT debt₩B
3.441
3.341
3.189
3.351
3.867
3.758
3.901
3.751
3.634
4.019
4.903
0.77%
1.63%
34
Revenue
₩12.04B
4.80%
1.00×
Cost of revenue
₩7.153B
4.82%
1.00×
Operating expenses
₩2.445B
4.84%
1.00×
Property and equipment
17.38%
Spread over hurdle
(2.03%)