27.08
Revenue₩B
12.39
13.44
14.83
16.31
17.64
19.43
20.60
22.19
24.22
26.62
29.38
8.58%
8.89%
39
29.72
Revenue growth%
0.99
0.40
1.42
0.40
2.62
0.40
0.93
2.63
1.77
3.76
18.14
1.77
1.21
41
5.10
Gross margin%
3.34
5.79
3.98
5.39
7.34
6.48
3.99
2.93
2.68
3.14
10.50
3.14
3.98
35
20.98
Operating margin%
4.42
6.61
6.19
6.73
6.10
4.77
6.77
9.76
11.06
10.04
10.30
9.76
6.67
67
16.10
Net margin%
31.82
32.83
34.99
36.00
38.35
37.24
36.71
38.06
38.77
38.75
25.97
38.06
36.98
54
28.51
P/E ratio (avg)x
24.11
26.41
30.97
33.18
37.02
41.38
46.00
51.60
53.62
50.49
36.90
50.49
39.20
40
27.79
EV/EBITx
19.39
18.81
19.93
21.66
19.45
19.65
16.79
16.83
14.85
13.33
14.03
16.79
19.10
79
11.36
FCF yield (avg)%
25.31
22.96
21.23
21.36
22.80
22.66
24.55
25.48
25.52
26.86
21.09
25.48
23.76
23
6.72
FCF margin%
5.71
4.56
5.84
4.07
3.86
3.55
2.08
0.40
2.10
0.50
26.90
2.08
3.70
39
1.065
FCF / Net incomex
0.514
0.601
0.599
0.633
0.655
0.778
0.796
0.908
0.935
0.958
0.822
0.908
0.717
8
2.49
ROIC%
3.13
5.45
4.79
7.74
7.48
8.03
7.55
5.32
4.10
4.37
14.60
5.32
5.38
27
10.39
Return on equity%
21.40
21.88
22.17
24.36
26.85
27.17
25.90
25.92
25.02
25.63
13.69
25.90
25.33
34
15.62
Return on assets%
28.76
25.83
23.98
22.74
25.11
24.57
24.65
23.75
26.70
24.78
7.05
24.65
24.72
80
1,452
EPS₩
1,491
1,749
1,851
2,125
2,169
2,156
2,476
2,697
3,023
3,425
1,563
9.57%
8.40%
—
2.86
EPS growth%
16.59
14.45
11.57
8.86
7.29
4.45
3.01
1.73
1.35
0.46
25.48
1.73
5.87
73
700.31
Bookvalue per sh₩
1,652
1,798
1,957
2,142
2,334
2,312
2,347
2,161
2,251
2,244
575.16
(0.79%)
2.42%
—
642.63
FCF per share₩
675.05
639.54
600.58
587.04
627.55
568.66
533.49
484.26
427.77
468.83
934.78
(5.67%)
(2.83%)
—
1,546
Dividend per sh₩
987.53
1,107
1,140
1,198
1,094
1,098
1,115
1,027
1,088
1,186
1,641
1.64%
2.12%
—
28.21
Div yield (avg)%
24.97
25.67
24.87
23.13
24.59
23.12
21.50
19.45
19.89
21.22
14.04
21.22
23.13
22
26.93
Payout ratio%
25.47
25.11
24.18
23.37
20.65
22.89
21.21
21.38
23.08
20.78
9.25
21.38
22.98
43
11.27
Shares (diluted)M
11.31
12.09
13.43
13.80
15.15
14.80
14.09
14.98
16.42
16.07
11.50
1.18%
3.29%
25
19.64
Buyback yield%
20.43
17.57
20.43
22.87
25.06
25.88
28.62
30.30
31.94
34.87
15.17
30.30
25.47
40
0.135
D/E ratiox
1.574
1.467
1.592
1.622
1.563
1.674
1.803
1.954
2.157
2.071
1.207
1.954
1.648
48
7.046
Enterprise value₩B
26.82
25.01
25.39
28.25
26.64
28.54
27.24
30.42
35.04
34.91
27.58
5.55%
2.42%
48
16.05
LT debt₩B
20.47
21.56
21.89
23.18
23.23
25.71
26.04
30.93
36.00
39.03
19.82
10.94%
7.57%
64
Revenue
₩26.62B
8.89%
1.00×
Cost of revenue
₩17.07B
8.59%
0.97×
Operating expenses
₩6.642B
9.63%
1.07×
Goodwill & intangibles
17.50%
Property and equipment
15.18%
Spread over hurdle
(4.98%)