54.01
Revenue₩B
20.74
22.65
24.41
26.80
28.57
31.72
35.17
38.02
41.34
45.29
58.03
9.65%
9.00%
43
4.53
Revenue growth%
11.88
13.35
16.30
17.23
14.61
12.15
9.22
8.35
5.77
6.99
28.89
8.35
12.02
83
8.51
Gross margin%
3.71
5.86
3.21
1.51
3.36
4.42
5.17
2.54
4.65
7.30
25.43
4.65
4.07
82
11.38
Operating margin%
19.81
21.27
21.00
23.04
25.69
25.71
28.13
26.40
25.46
22.73
11.04
25.71
24.25
53
6.55
Net margin%
14.77
12.06
14.02
14.74
14.23
14.28
12.34
15.28
14.02
15.99
14.86
14.28
14.25
23
27.78
P/E ratio (avg)x
51.18
61.30
63.56
73.82
83.75
86.17
103.3
107.9
126.8
143.5
21.54
107.9
84.96
29
32.31
EV/EBITx
32.28
30.49
32.50
29.80
27.24
24.72
22.83
20.85
21.82
21.15
31.87
21.82
25.98
78
14.62
FCF yield (avg)%
21.39
23.90
26.07
28.77
30.12
30.31
30.35
28.11
29.50
31.47
20.35
30.31
29.13
91
24.48
FCF margin%
0.40
0.40
0.87
0.40
0.92
0.40
0.40
2.02
1.33
0.40
7.88
0.40
0.40
12
1.255
FCF / Net incomex
1.471
1.237
1.318
1.296
1.365
1.218
1.116
1.078
0.978
1.018
1.122
1.078
1.228
23
8.71
ROIC%
15.58
13.23
14.31
14.06
13.19
13.99
12.48
13.69
13.10
11.17
26.35
13.10
13.46
74
11.00
Return on equity%
22.77
19.84
17.27
19.73
18.19
15.26
13.56
15.77
17.45
18.54
12.07
15.77
17.82
84
5.11
Return on assets%
9.98
10.88
9.56
11.65
11.35
13.03
15.33
13.13
14.58
17.06
2.02
14.58
12.34
55
735.29
EPS₩
379.02
390.77
372.56
396.43
458.03
540.51
577.13
664.65
636.26
629.36
774.93
6.56%
6.17%
—
6.26
EPS growth%
18.55
20.86
21.55
20.83
22.13
23.77
22.63
23.97
21.46
22.37
17.13
22.63
21.84
16
1,038
Bookvalue per sh₩
540.38
529.31
478.70
472.82
447.87
462.33
448.72
500.78
551.54
599.44
982.96
6.00%
0.18%
—
1,170
FCF per share₩
259.40
235.91
236.08
238.27
234.11
264.49
283.35
306.34
293.25
306.44
705.64
5.53%
1.36%
—
618.46
Dividend per sh₩
1,050
1,145
1,096
1,245
1,169
1,320
1,381
1,385
1,476
1,496
1,364
5.05%
5.10%
—
21.22
Div yield (avg)%
12.78
13.55
10.79
12.03
12.62
14.13
13.33
15.12
14.91
15.48
12.62
14.91
13.44
57
4.02
Payout ratio%
5.85
4.31
2.51
1.58
0.40
2.33
2.82
4.39
5.41
3.02
14.07
3.02
2.92
69
27.31
Shares (diluted)M
37.52
43.53
47.24
51.93
61.44
64.27
64.03
75.21
86.48
98.99
26.66
10.01%
11.33%
65
4.04
Buyback yield%
4.27
2.71
0.40
3.31
6.04
6.46
4.45
2.06
2.09
3.33
25.87
3.33
3.32
19
0.970
D/E ratiox
1.716
2.018
1.966
2.209
2.284
2.365
2.389
2.440
2.938
3.037
1.417
2.440
2.324
29
38.31
Enterprise value₩B
83.02
79.52
88.30
98.35
105.4
111.2
129.3
149.6
139.5
148.3
36.79
7.06%
6.24%
42
10.53
LT debt₩B
21.83
21.53
23.66
23.31
22.47
23.50
21.97
20.43
22.45
23.12
32.02
0.58%
0.29%
61
Revenue
₩45.29B
9.00%
1.00×
Cost of revenue
₩31.70B
9.00%
1.00×
Operating expenses
₩9.835B
9.14%
1.01×
Property and equipment
16.95%
Goodwill & intangibles
15.02%
Spread over hurdle
(7.19%)