8.624
Revenue₩B
26.09
27.02
27.67
27.93
27.90
28.29
28.42
28.83
28.98
29.15
9.526
0.88%
1.42%
19
10.12
Revenue growth%
22.62
20.80
21.32
21.29
21.34
18.85
20.37
19.12
18.72
17.68
23.84
18.85
20.58
83
2.18
Gross margin%
25.06
26.25
23.66
22.88
20.43
22.38
24.57
21.90
22.71
21.42
16.70
22.38
22.80
28
19.33
Operating margin%
17.72
19.70
16.70
15.25
17.16
16.91
16.38
13.43
10.95
10.21
23.50
13.43
16.54
7
6.78
Net margin%
14.21
14.62
13.21
10.74
13.44
12.40
10.63
11.08
11.44
13.06
8.76
11.44
12.73
83
29.04
P/E ratio (avg)x
26.20
23.04
23.06
22.78
23.44
21.23
22.06
21.05
21.62
21.33
12.02
21.33
22.42
7
21.82
EV/EBITx
30.39
35.45
34.52
39.92
39.40
38.39
40.69
39.46
38.62
42.21
6.753
39.46
39.01
92
12.77
FCF yield (avg)%
9.92
8.27
9.71
10.08
12.54
10.32
10.77
11.29
10.20
11.35
4.54
10.77
10.26
30
25.72
FCF margin%
27.35
24.76
27.01
27.90
25.71
27.67
27.24
27.66
27.09
28.19
10.05
27.66
27.30
11
1.608
FCF / Net incomex
0.296
0.291
0.268
0.278
0.282
0.293
0.273
0.260
0.235
0.216
0.866
0.260
0.275
52
9.70
ROIC%
5.94
4.28
1.74
2.28
3.86
2.25
0.40
0.43
0.40
0.40
25.00
0.40
2.00
87
7.51
Return on equity%
13.88
15.82
13.55
11.94
10.65
10.97
10.60
12.51
12.46
14.07
19.31
12.46
12.49
94
11.30
Return on assets%
19.10
21.31
19.40
21.58
19.21
19.59
17.55
18.82
21.38
18.86
8.35
18.86
19.31
42
528.94
EPS₩
328.00
376.26
421.13
421.36
415.29
426.79
494.36
522.26
612.49
643.88
559.59
9.17%
6.92%
—
13.36
EPS growth%
14.03
14.82
15.22
18.21
15.95
13.25
14.74
14.42
14.14
12.28
10.69
14.14
14.58
51
528.02
Bookvalue per sh₩
962.18
899.15
908.81
945.44
1,050
1,087
1,121
1,025
923.52
840.10
182.55
(4.35%)
(1.67%)
—
206.12
FCF per share₩
678.41
747.99
818.93
796.06
880.51
926.21
869.65
859.63
826.74
817.57
289.94
(1.47%)
1.50%
—
213.34
Dividend per sh₩
663.48
697.11
750.17
849.97
890.02
847.40
909.17
938.72
1,084
1,109
159.77
4.50%
6.39%
—
25.22
Div yield (avg)%
8.36
7.58
8.86
7.05
7.39
7.00
8.54
7.07
4.07
5.71
2.06
7.00
7.23
70
10.91
Payout ratio%
12.57
9.93
12.91
12.18
11.89
9.70
10.21
13.03
14.94
15.41
11.67
13.03
12.38
42
17.22
Shares (diluted)M
23.32
23.58
26.76
29.01
30.47
29.06
31.89
33.38
32.11
37.52
16.81
4.25%
5.42%
12
5.45
Buyback yield%
35.00
33.84
35.78
33.98
31.94
30.07
28.22
29.47
29.48
29.50
5.80
29.48
31.00
28
0.529
D/E ratiox
1.214
1.255
1.442
1.459
1.646
1.693
1.834
1.916
2.209
2.161
0.142
1.916
1.670
21
33.55
Enterprise value₩B
20.68
23.54
23.32
22.04
24.10
26.73
24.90
25.22
23.84
22.84
3.735
(1.07%)
1.44%
85
30.90
LT debt₩B
27.84
28.17
26.55
28.29
27.61
25.53
28.64
27.33
31.29
35.48
4.641
5.14%
1.71%
7
Revenue
₩29.15B
1.42%
1.00×
Cost of revenue
₩18.25B
1.67%
1.02×
Operating expenses
₩3.038B
1.01%
0.96×
Property and equipment
16.01%
Spread over hurdle
17.74%