9.316
Revenue₩B
7.131
7.671
8.225
8.616
9.184
9.540
10.21
10.54
10.93
11.47
10.06
4.54%
5.63%
28
23.80
Revenue growth%
28.45
27.83
29.78
31.97
31.38
33.20
33.82
36.66
39.21
38.61
28.00
36.66
32.58
30
4.30
Gross margin%
10.81
11.57
10.32
7.92
9.02
7.36
7.84
7.01
6.59
9.06
26.12
7.36
8.47
82
8.91
Operating margin%
25.06
27.97
26.19
28.17
27.21
24.53
27.47
28.28
27.79
26.95
26.38
27.47
27.34
42
11.03
Net margin%
7.27
8.07
5.44
3.48
5.14
3.66
2.16
2.25
1.67
0.40
3.16
2.16
3.57
7
34.89
P/E ratio (avg)x
10.58
11.02
12.44
13.07
12.37
11.80
11.57
12.25
12.14
12.99
18.86
12.14
12.19
85
30.63
EV/EBITx
54.94
64.64
71.81
73.60
86.03
89.53
89.98
87.23
101.5
115.3
23.10
89.98
86.63
84
27.09
FCF yield (avg)%
4.38
2.68
5.53
5.09
5.32
6.69
5.60
6.43
7.27
7.75
5.73
6.69
5.57
85
23.51
FCF margin%
1.54
0.47
1.65
4.44
7.27
5.53
7.93
7.60
5.40
4.03
12.86
5.53
4.92
95
0.586
FCF / Net incomex
3.302
3.380
3.319
3.795
4.067
4.788
5.116
5.548
6.233
6.645
1.657
5.548
4.427
26
4.03
ROIC%
24.85
26.34
23.80
25.31
27.16
28.82
26.99
27.42
28.25
29.27
11.11
28.25
27.07
82
11.82
Return on equity%
20.72
19.36
20.57
23.38
24.89
26.70
24.62
23.42
25.06
28.02
11.37
25.06
24.02
37
2.25
Return on assets%
28.45
29.70
30.78
28.57
26.05
25.23
27.41
25.85
23.83
21.69
10.35
25.23
26.73
56
438.58
EPS₩
336.68
332.50
297.79
269.37
261.68
242.40
273.59
294.25
300.13
306.64
475.02
3.22%
(1.54%)
—
23.49
EPS growth%
19.31
18.71
18.63
16.21
16.80
17.62
15.27
12.49
13.82
11.94
2.33
13.82
16.51
80
245.33
Bookvalue per sh₩
368.46
408.88
494.31
560.56
634.52
736.58
792.59
819.60
869.17
926.33
259.01
7.86%
10.46%
—
271.75
FCF per share₩
153.36
149.74
149.54
132.93
123.38
112.95
101.02
99.25
99.84
103.89
329.52
(3.38%)
(3.71%)
—
96.70
Dividend per sh₩
358.66
369.12
436.51
528.68
516.89
567.49
643.64
774.50
915.80
1,047
398.09
15.15%
12.38%
—
18.66
Div yield (avg)%
6.86
7.54
4.70
3.97
1.64
2.63
2.31
0.40
0.40
0.40
2.61
0.40
2.47
89
14.38
Payout ratio%
11.85
10.32
11.06
10.22
7.28
5.61
3.15
0.58
1.05
0.40
6.74
1.05
6.45
84
13.55
Shares (diluted)M
14.67
16.50
17.67
17.02
18.33
18.11
20.90
23.08
21.60
24.69
13.14
6.14%
6.80%
22
26.32
Buyback yield%
33.95
33.79
32.26
31.92
31.84
30.15
30.38
31.32
28.82
26.55
22.18
30.15
31.58
9
0.759
D/E ratiox
2.913
2.862
2.631
2.776
3.012
2.827
2.906
3.083
3.129
3.044
0.676
3.044
2.910
78
9.772
Enterprise value₩B
9.770
10.09
11.02
9.938
8.840
8.879
9.446
9.523
9.077
8.766
1.040
(0.17%)
(0.83%)
77
7.441
LT debt₩B
12.76
12.05
13.26
13.83
14.16
14.68
15.40
17.52
18.59
21.66
3.578
8.88%
5.98%
24
Revenue
₩11.47B
5.63%
1.00×
Cost of revenue
₩7.500B
5.46%
0.98×
Operating expenses
₩2.428B
6.22%
1.06×
Property and equipment
20.22%
Spread over hurdle
(3.05%)