22.19
Revenue₩B
17.03
17.96
18.99
20.16
21.44
22.16
23.31
24.51
25.19
25.83
23.30
3.80%
4.45%
49
13.94
Revenue growth%
9.78
11.96
9.75
10.78
13.09
11.19
12.59
13.40
13.48
12.10
13.94
12.59
12.03
83
28.16
Gross margin%
30.92
32.13
34.12
32.23
31.75
33.53
31.93
29.87
32.26
32.33
14.32
32.26
32.18
33
24.30
Operating margin%
28.69
31.39
29.20
29.30
27.26
26.90
26.55
26.46
26.83
24.86
28.13
26.55
27.08
48
15.41
Net margin%
1.25
0.40
0.40
1.20
0.40
0.93
0.40
2.41
2.57
2.98
21.82
2.41
1.07
57
33.84
P/E ratio (avg)x
20.29
21.42
18.38
19.63
19.08
18.11
18.25
15.92
14.62
14.63
7.479
15.92
18.31
83
17.28
EV/EBITx
38.26
35.75
38.57
35.78
34.88
37.43
41.68
44.62
46.98
44.26
29.48
44.26
38.42
73
18.69
FCF yield (avg)%
23.13
23.07
20.78
18.52
15.78
15.53
13.92
15.48
16.52
15.48
4.76
15.48
16.15
79
22.37
FCF margin%
0.40
0.49
2.25
1.26
3.64
4.40
4.52
6.78
8.19
6.91
16.17
6.78
4.02
91
0.238
FCF / Net incomex
1.153
1.306
1.403
1.453
1.534
1.677
1.583
1.572
1.481
1.408
1.584
1.572
1.467
12
12.37
ROIC%
6.93
5.12
7.53
5.70
4.05
6.95
4.32
1.91
1.39
0.60
20.51
1.91
4.72
22
9.07
Return on equity%
17.40
15.20
12.97
14.72
11.78
9.10
12.06
13.60
12.87
12.66
4.01
12.66
12.92
60
2.65
Return on assets%
16.29
17.61
15.75
17.52
20.30
20.76
18.76
17.03
19.56
20.75
15.26
19.56
18.19
12
133.72
EPS₩
203.55
219.01
213.91
239.11
256.41
235.29
257.89
253.03
283.13
311.84
139.52
3.99%
4.02%
—
29.43
EPS growth%
14.72
11.94
12.05
13.82
13.26
11.52
12.71
14.47
13.31
15.08
9.01
13.31
13.29
67
106.61
Bookvalue per sh₩
252.91
285.54
300.38
272.70
287.05
282.11
314.20
337.21
351.35
379.82
147.68
5.76%
4.18%
—
55.69
FCF per share₩
58.20
60.36
59.05
59.64
61.23
58.33
61.67
54.77
55.75
52.73
56.35
(2.95%)
(2.00%)
—
232.13
Dividend per sh₩
208.47
199.23
196.36
205.07
184.48
204.14
223.36
215.01
196.41
185.89
55.77
0.15%
(1.69%)
—
25.84
Div yield (avg)%
13.74
11.64
13.80
13.02
15.38
14.81
14.52
17.05
18.81
17.47
25.37
17.05
14.66
65
29.52
Payout ratio%
6.86
7.24
7.17
5.01
6.63
5.05
3.69
1.76
0.40
0.40
13.00
1.76
5.03
49
33.31
Shares (diluted)M
39.06
41.40
44.15
51.40
58.57
60.29
70.53
80.37
77.78
76.43
33.53
5.47%
7.22%
55
26.83
Buyback yield%
20.70
23.26
24.87
26.78
25.43
23.19
24.18
22.84
22.69
25.33
7.22
23.19
23.72
33
0.527
D/E ratiox
1.417
1.583
1.640
1.791
2.060
1.994
1.835
2.082
1.914
2.018
0.393
1.994
1.874
34
20.77
Enterprise value₩B
5.529
4.934
4.840
5.258
5.182
4.806
4.866
4.795
4.383
4.291
7.305
(3.70%)
(2.68%)
49
22.45
LT debt₩B
8.080
8.515
8.253
9.602
10.60
11.70
11.57
12.67
13.64
14.16
16.47
5.95%
6.26%
29
Revenue
₩25.83B
4.45%
1.00×
Cost of revenue
₩13.72B
4.53%
1.01×
Operating expenses
₩4.419B
4.07%
0.96×
Property and equipment
19.51%
Spread over hurdle
65.49%