8.057
Revenue₩B
5.755
6.151
6.538
7.179
7.924
8.547
9.148
10.08
10.99
12.04
8.401
8.73%
8.51%
29
10.77
Revenue growth%
31.26
29.03
27.42
28.97
29.87
30.93
30.11
32.32
31.09
33.09
28.37
31.09
30.52
66
9.76
Gross margin%
20.39
23.11
20.99
20.89
22.51
20.08
19.82
18.51
20.83
18.59
20.44
19.82
20.61
47
24.05
Operating margin%
17.12
15.42
12.58
10.33
11.39
9.86
9.31
6.77
4.23
5.64
27.42
6.77
10.09
31
16.81
Net margin%
15.60
14.57
15.31
12.56
12.59
14.57
11.96
14.34
13.56
15.31
7.27
14.34
14.45
95
21.57
P/E ratio (avg)x
24.83
23.18
24.07
20.57
20.73
22.26
21.66
19.72
20.37
19.46
29.96
20.37
21.19
82
31.29
EV/EBITx
10.12
11.01
9.864
10.50
10.50
10.91
11.00
12.47
13.92
13.41
34.65
12.47
10.95
28
29.50
FCF yield (avg)%
30.82
29.96
31.72
29.24
30.02
32.26
32.80
32.80
33.42
33.97
14.80
32.80
31.99
20
3.56
FCF margin%
6.01
3.03
3.72
1.15
2.45
5.40
4.37
5.70
6.46
3.61
12.60
5.40
4.05
52
1.197
FCF / Net incomex
0.189
0.188
0.201
0.203
0.233
0.256
0.285
0.336
0.377
0.387
1.645
0.336
0.245
70
18.96
ROIC%
27.51
27.36
24.99
25.01
23.04
23.93
23.68
23.41
23.79
24.73
10.74
23.79
24.33
85
16.42
Return on equity%
14.30
13.24
14.17
11.66
10.24
10.90
13.16
13.38
12.68
15.54
5.83
13.16
13.20
31
11.56
Return on assets%
3.44
3.27
5.57
5.83
4.00
5.66
8.47
6.41
6.41
3.48
2.69
6.41
5.61
70
384.16
EPS₩
133.07
136.68
115.91
117.84
117.06
112.70
101.67
107.55
94.09
80.79
411.85
(7.15%)
(5.08%)
—
26.72
EPS growth%
23.47
22.39
22.83
25.30
23.34
23.27
23.19
20.50
21.60
24.26
28.17
23.19
23.23
51
196.16
Bookvalue per sh₩
478.88
547.72
563.27
626.76
631.83
622.94
704.41
768.45
859.52
884.30
435.27
6.95%
8.38%
—
350.69
FCF per share₩
173.73
170.00
181.83
170.57
163.45
142.85
125.11
129.47
123.97
132.93
435.47
(4.05%)
(3.19%)
—
347.83
Dividend per sh₩
216.46
238.10
257.85
269.42
269.36
303.59
347.70
373.57
396.89
395.72
461.34
8.00%
5.71%
—
19.05
Div yield (avg)%
9.48
7.50
6.43
9.01
7.49
4.53
1.61
2.08
3.32
2.80
29.27
2.80
5.48
91
6.61
Payout ratio%
25.24
22.71
19.85
19.38
22.37
19.63
19.63
19.17
22.13
22.29
25.78
19.63
20.99
92
19.75
Shares (diluted)M
25.60
26.26
28.50
27.52
30.68
34.26
39.13
42.75
45.17
44.57
20.36
7.75%
6.58%
39
11.91
Buyback yield%
12.40
9.55
9.38
11.72
9.63
7.40
8.60
5.91
4.76
6.38
14.71
6.38
8.99
40
1.555
D/E ratiox
0.743
0.677
0.656
0.715
0.687
0.782
0.791
0.822
0.882
0.955
1.589
0.822
0.762
91
10.37
Enterprise value₩B
15.11
15.93
17.54
17.21
17.58
20.47
20.45
21.64
21.16
21.43
2.471
4.04%
4.09%
73
7.155
LT debt₩B
13.80
14.13
13.22
14.24
13.76
15.01
16.52
16.13
15.32
16.04
12.75
3.10%
2.63%
65
Revenue
₩12.04B
8.51%
1.00×
Cost of revenue
₩7.844B
8.53%
1.00×
Operating expenses
₩1.327B
9.99%
1.15×
Goodwill & intangibles
16.89%
Property and equipment
13.70%
Spread over hurdle
11.84%