3.090
Revenue₩B
10.32
10.76
11.10
11.88
12.48
12.88
13.69
14.04
14.38
14.74
3.418
3.38%
3.91%
38
27.36
Revenue growth%
27.37
25.00
27.41
25.34
22.88
20.54
20.72
18.19
18.27
18.51
7.56
18.51
21.80
32
4.20
Gross margin%
15.33
13.88
16.25
13.44
15.38
14.92
12.68
11.84
8.84
6.57
15.24
11.84
13.66
78
3.63
Operating margin%
20.29
18.63
17.34
15.92
14.80
16.49
18.47
16.08
19.04
17.97
22.94
17.97
17.65
23
5.39
Net margin%
24.45
24.53
22.24
21.24
21.27
21.39
20.75
19.02
20.36
17.77
14.50
20.36
21.25
40
10.11
P/E ratio (avg)x
21.50
22.07
20.08
21.33
19.75
21.29
23.08
25.81
28.74
29.16
30.46
25.81
21.78
6
21.37
EV/EBITx
11.19
10.61
10.71
11.69
12.53
13.69
12.12
12.36
11.97
12.65
32.73
12.36
12.04
59
24.11
FCF yield (avg)%
19.73
19.91
17.40
17.88
16.20
15.81
14.66
17.55
19.99
18.36
15.22
17.55
17.72
48
4.50
FCF margin%
4.75
4.43
6.22
7.25
9.67
8.48
6.96
8.88
8.56
9.01
4.13
8.56
7.87
30
0.948
FCF / Net incomex
0.901
0.821
0.753
0.791
0.854
0.774
0.776
0.835
0.719
0.666
0.634
0.774
0.784
78
5.69
ROIC%
12.29
13.02
13.53
12.55
15.46
12.84
14.76
15.78
16.30
19.01
5.35
15.78
14.15
60
18.28
Return on equity%
15.44
12.64
15.55
16.71
14.71
17.07
16.49
18.42
18.93
21.79
12.10
18.42
16.60
66
2.13
Return on assets%
3.37
2.20
3.48
6.16
5.82
7.54
10.26
7.60
6.01
7.08
22.26
7.54
6.08
49
39.32
EPS₩
213.64
207.05
191.62
172.28
176.96
185.33
182.76
182.99
184.01
169.53
41.89
(0.85%)
(1.84%)
—
3.63
EPS growth%
7.96
8.30
5.74
3.67
1.15
1.98
4.13
4.00
3.51
1.68
2.84
3.51
3.84
11
203.95
Bookvalue per sh₩
324.60
345.54
391.37
438.84
466.58
536.28
609.74
732.91
813.28
812.32
171.36
11.73%
11.49%
—
129.72
FCF per share₩
56.13
60.55
61.41
53.80
58.34
58.36
57.59
56.39
55.69
53.47
170.08
(1.73%)
(1.86%)
—
51.40
Dividend per sh₩
39.39
44.26
48.72
47.05
47.11
52.14
51.00
60.69
69.98
73.99
222.65
9.45%
6.63%
—
6.58
Div yield (avg)%
0.81
0.40
0.40
1.57
4.54
6.71
4.99
2.13
2.85
4.89
4.55
4.89
2.49
28
8.28
Payout ratio%
17.15
18.97
16.24
14.31
12.83
15.30
16.42
14.23
12.38
14.16
26.38
14.23
14.81
23
78.92
Shares (diluted)M
109.5
125.4
129.7
130.9
144.7
149.3
145.6
172.3
199.8
216.2
78.26
8.37%
7.09%
72
18.98
Buyback yield%
20.30
22.44
22.38
22.41
20.56
18.07
20.24
22.38
24.68
24.79
11.00
22.38
22.38
20
0.167
D/E ratiox
2.052
2.429
2.733
2.862
3.370
3.582
4.077
4.520
4.737
5.039
1.758
4.520
3.476
52
16.67
Enterprise value₩B
3.915
4.208
4.686
4.844
5.171
5.722
6.619
6.309
7.211
6.959
0.873
6.12%
7.40%
61
15.72
LT debt₩B
11.33
12.12
13.02
12.33
13.09
11.15
10.57
10.87
11.32
11.65
16.21
(2.30%)
0.78%
18
Revenue
₩14.74B
3.91%
1.00×
Cost of revenue
₩6.723B
3.42%
0.95×
Operating expenses
₩3.623B
4.43%
1.05×
Property and equipment
14.75%
Spread over hurdle
18.13%