1.718
Revenue₩B
3.834
4.127
4.360
4.733
5.110
5.468
5.712
6.206
6.747
7.320
1.899
7.45%
7.56%
21
26.55
Revenue growth%
8.88
11.19
11.18
13.50
13.01
12.03
14.68
14.59
11.91
14.19
7.05
14.19
12.52
94
6.41
Gross margin%
13.40
12.79
11.82
9.65
9.52
7.26
8.88
10.91
9.92
7.04
3.88
8.88
9.78
40
6.61
Operating margin%
25.97
23.70
20.85
21.91
23.05
21.85
21.80
21.16
19.04
19.14
17.93
21.16
21.82
74
24.27
Net margin%
25.28
25.15
27.28
29.38
29.67
29.00
26.92
24.73
24.67
22.18
23.44
24.73
26.10
65
17.76
P/E ratio (avg)x
17.08
18.86
22.45
23.74
25.41
25.44
25.74
28.24
32.46
36.32
12.69
28.24
25.42
62
12.44
EV/EBITx
26.01
28.16
29.53
34.16
34.56
38.82
46.64
54.33
62.35
64.30
21.01
54.33
36.69
82
18.56
FCF yield (avg)%
3.96
6.12
5.77
5.42
4.05
4.57
1.67
3.52
2.14
2.95
6.42
2.95
4.00
20
17.77
FCF margin%
8.37
9.03
6.06
8.86
11.06
11.11
11.78
14.35
12.42
14.60
9.31
12.42
11.08
88
1.283
FCF / Net incomex
0.835
0.889
0.838
0.888
0.988
0.994
0.924
0.895
0.865
0.824
0.238
0.895
0.889
53
17.74
ROIC%
29.24
28.21
31.12
30.08
28.70
29.76
28.92
28.89
30.31
29.66
15.49
29.66
29.45
69
17.58
Return on equity%
31.85
30.33
33.09
31.42
30.87
33.45
33.91
33.91
35.24
35.38
28.36
33.91
33.27
30
26.67
Return on assets%
10.62
10.11
12.64
12.65
15.42
12.57
14.70
17.29
16.61
17.34
6.65
16.61
13.68
49
72.88
EPS₩
64.58
61.02
58.10
49.00
50.35
50.18
47.11
44.07
44.47
42.18
78.19
(3.48%)
(5.70%)
—
9.25
EPS growth%
33.38
31.63
29.56
27.98
26.98
25.43
24.52
24.67
24.91
23.42
4.68
24.67
26.21
44
25.52
Bookvalue per sh₩
62.64
63.11
61.28
66.18
68.65
67.19
72.92
80.13
73.01
69.58
33.00
0.27%
1.99%
—
36.05
FCF per share₩
63.87
60.92
59.09
56.36
54.91
51.50
53.42
56.31
55.89
54.03
20.51
(0.32%)
(1.43%)
—
75.01
Dividend per sh₩
33.98
36.05
37.42
37.98
35.99
34.30
35.60
32.81
31.89
30.05
64.33
(3.54%)
(1.66%)
—
6.23
Div yield (avg)%
3.99
6.61
6.23
8.60
10.49
7.98
6.95
5.47
3.19
2.00
11.48
5.47
6.42
26
9.99
Payout ratio%
3.75
6.46
3.91
2.12
0.40
0.40
0.40
2.75
4.07
2.01
5.93
2.01
2.43
65
25.40
Shares (diluted)M
46.74
45.51
49.32
50.68
58.03
65.18
68.78
77.43
78.26
89.47
24.59
9.05%
8.59%
86
5.48
Buyback yield%
27.94
25.93
23.27
20.37
19.21
19.05
19.69
19.91
19.78
18.87
14.80
19.69
19.84
58
0.490
D/E ratiox
1.203
1.235
1.456
1.716
1.753
1.932
1.967
2.358
2.565
2.735
0.855
2.358
1.842
44
5.775
Enterprise value₩B
3.287
3.333
3.302
3.639
3.345
3.582
3.666
3.901
3.852
4.225
2.158
4.78%
1.85%
83
5.416
LT debt₩B
2.506
2.402
2.398
2.265
2.526
2.955
3.350
3.507
4.101
4.385
6.230
11.66%
5.80%
35
Revenue
₩7.320B
7.56%
1.00×
Cost of revenue
₩4.284B
7.67%
1.01×
Operating expenses
₩711.0M
7.43%
0.99×
Property and equipment
19.35%
Spread over hurdle
11.26%