4.564
Revenue₩B
13.13
13.55
13.73
14.18
14.19
14.68
14.85
15.07
15.48
16.06
4.743
2.50%
2.21%
12
12.16
Revenue growth%
29.76
32.13
29.87
30.36
30.24
29.09
31.72
32.00
29.72
31.48
29.58
31.48
30.30
88
17.11
Gross margin%
23.27
24.10
26.40
24.14
23.57
23.06
24.64
24.30
22.26
22.07
7.07
23.06
23.84
30
22.01
Operating margin%
10.63
10.75
8.03
8.07
6.47
4.95
5.89
4.03
3.54
1.88
7.88
4.03
6.18
55
24.10
Net margin%
4.88
6.01
4.32
4.04
3.30
4.25
6.53
6.16
6.10
3.10
29.19
6.10
4.60
29
34.20
P/E ratio (avg)x
38.04
39.26
43.69
48.10
46.09
44.93
41.27
43.73
45.43
42.29
35.03
43.73
43.71
46
7.208
EV/EBITx
39.37
38.64
37.26
39.86
40.69
45.38
45.16
45.76
52.65
53.70
31.19
45.76
42.92
38
25.22
FCF yield (avg)%
32.54
31.20
33.84
35.11
36.37
33.42
32.47
31.62
34.10
36.75
28.54
33.42
33.63
40
11.63
FCF margin%
19.24
21.57
23.53
21.71
24.30
23.23
20.43
20.36
18.51
19.12
26.41
20.36
21.00
72
0.600
FCF / Net incomex
1.012
0.985
1.171
1.302
1.516
1.477
1.641
1.723
1.740
1.890
1.094
1.723
1.497
16
23.63
ROIC%
14.36
16.80
15.96
14.13
16.99
17.23
15.01
12.18
12.57
13.68
20.11
13.68
14.69
54
7.89
Return on equity%
18.82
20.85
20.43
18.34
19.09
18.71
20.28
17.41
15.27
15.88
11.78
17.41
18.77
83
10.58
Return on assets%
28.65
27.03
24.40
25.80
24.42
23.16
25.22
28.07
30.12
28.96
2.35
28.07
26.42
11
391.19
EPS₩
1,247
1,396
1,522
1,521
1,467
1,641
1,721
1,897
1,722
1,553
404.67
1.15%
2.07%
—
20.51
EPS growth%
25.84
28.39
26.03
24.41
22.27
21.50
22.14
23.51
22.67
19.79
21.68
22.14
23.09
6
1,274
Bookvalue per sh₩
1,645
1,734
2,063
2,431
2,615
2,803
3,375
3,589
3,675
4,286
546.30
10.39%
10.40%
—
1,693
FCF per share₩
2,392
2,701
2,838
2,993
3,166
3,325
3,234
3,202
3,820
4,123
1,689
5.42%
5.48%
—
1,137
Dividend per sh₩
653.38
644.74
715.07
685.20
660.08
608.91
624.00
611.73
684.09
635.57
595.15
(0.75%)
(0.63%)
—
28.07
Div yield (avg)%
24.44
26.50
28.85
28.43
30.45
33.31
30.58
28.09
27.79
28.44
28.76
28.44
28.43
76
15.03
Payout ratio%
5.99
4.53
5.81
5.83
6.45
8.17
5.40
2.79
5.58
3.31
19.16
5.40
5.70
82
7.143
Shares (diluted)M
9.248
8.922
9.996
9.493
9.893
10.94
10.14
11.40
13.05
13.93
7.172
7.08%
4.26%
24
3.03
Buyback yield%
0.40
0.40
0.40
2.60
5.54
6.27
3.90
2.68
1.15
0.40
22.21
2.68
1.88
18
1.719
D/E ratiox
0.834
0.838
0.875
0.896
0.824
0.918
1.032
1.018
1.069
1.120
0.924
1.032
0.907
14
10.33
Enterprise value₩B
16.81
16.29
18.33
17.86
19.37
17.89
18.97
17.89
18.58
20.07
9.088
0.71%
2.88%
41
7.718
LT debt₩B
14.19
16.02
16.56
18.15
18.89
18.72
18.85
20.06
22.20
21.77
11.48
2.88%
4.34%
13
Revenue
₩16.06B
2.21%
1.00×
Cost of revenue
₩9.539B
2.07%
0.99×
Operating expenses
₩2.672B
2.12%
0.99×
Property and equipment
16.94%
Spread over hurdle
57.44%