0.907
Revenue₩B
2.501
2.710
2.998
3.187
3.478
3.754
4.134
4.445
4.778
5.228
0.950
8.50%
8.57%
67
10.96
Revenue growth%
0.57
0.40
0.40
0.40
0.40
0.40
2.61
5.51
3.16
0.85
13.74
2.61
0.48
58
18.18
Gross margin%
24.09
23.12
21.61
23.78
25.09
26.76
25.60
23.18
23.61
20.66
8.92
23.61
23.69
11
24.10
Operating margin%
6.01
6.78
6.44
7.71
9.96
8.88
7.63
7.89
9.20
12.15
14.37
8.88
7.80
91
6.39
Net margin%
21.05
21.36
20.69
20.64
17.72
19.15
21.34
22.06
19.82
19.55
28.93
19.82
20.66
89
29.91
P/E ratio (avg)x
14.74
15.66
14.51
13.78
14.62
14.66
15.74
13.41
13.86
14.53
14.15
14.53
14.58
63
34.29
EV/EBITx
21.07
22.25
24.16
23.01
20.70
22.50
24.40
26.27
28.47
24.63
7.789
24.63
23.59
31
12.50
FCF yield (avg)%
21.12
22.63
23.54
22.80
23.54
20.93
20.84
22.48
24.33
23.46
27.71
22.48
22.71
30
21.48
FCF margin%
20.09
19.60
22.56
24.92
24.04
21.52
21.79
23.39
26.12
25.59
18.18
23.39
22.98
20
0.710
FCF / Net incomex
0.610
0.585
0.690
0.791
0.801
0.826
0.856
0.817
0.844
0.896
0.780
0.844
0.809
87
6.28
ROIC%
23.44
25.42
23.07
24.33
22.46
22.98
21.80
19.55
20.66
20.64
29.46
20.66
22.72
54
8.13
Return on equity%
24.70
24.33
22.66
23.96
24.86
25.14
26.29
26.58
26.67
29.62
29.40
26.58
25.00
8
20.60
Return on assets%
17.61
19.06
21.73
22.05
22.44
22.17
24.54
24.18
21.90
23.55
5.34
23.55
22.11
36
78.00
EPS₩
62.87
64.17
71.48
75.79
80.37
79.46
88.87
86.69
99.28
107.14
82.54
5.92%
6.27%
—
21.47
EPS growth%
3.14
5.83
3.57
5.25
4.81
3.50
1.97
4.27
1.88
1.99
28.68
1.99
3.53
88
32.53
Bookvalue per sh₩
113.40
122.46
129.43
126.68
135.22
116.71
100.48
88.89
83.64
89.26
135.77
(7.97%)
(1.71%)
—
141.22
FCF per share₩
67.56
73.59
78.82
75.80
76.41
83.58
80.40
83.22
85.75
87.97
19.87
2.86%
2.12%
—
89.49
Dividend per sh₩
73.89
77.05
89.58
102.20
117.39
114.49
117.29
121.12
117.90
120.04
72.52
0.45%
5.76%
—
26.00
Div yield (avg)%
13.99
12.63
11.72
9.14
8.55
5.62
4.10
3.92
3.84
4.79
5.90
4.10
7.09
68
24.78
Payout ratio%
12.92
10.48
8.73
11.40
9.28
9.48
9.41
7.44
6.91
6.25
3.98
7.44
9.34
15
26.11
Shares (diluted)M
23.65
25.56
25.34
26.33
24.17
27.01
25.40
22.74
23.97
21.79
26.84
(2.06%)
(1.47%)
92
2.79
Buyback yield%
10.65
11.99
11.82
13.45
15.12
16.18
15.32
14.60
11.99
11.64
12.58
14.60
12.72
43
0.441
D/E ratiox
0.496
0.487
0.508
0.494
0.556
0.646
0.678
0.814
0.859
0.986
0.106
0.814
0.601
5
3.488
Enterprise value₩B
3.646
4.217
3.900
3.923
4.309
4.895
4.778
5.120
4.834
5.164
3.789
3.69%
3.85%
47
5.903
LT debt₩B
5.031
5.005
5.524
5.738
5.916
6.143
5.613
5.324
5.122
5.324
4.726
(2.09%)
0.73%
39
Revenue
₩5.228B
8.57%
1.00×
Cost of revenue
₩2.960B
8.06%
0.95×
Operating expenses
₩1.177B
9.07%
1.05×
Property and equipment
21.23%
Goodwill & intangibles
17.60%
Spread over hurdle
(1.21%)