8.286
Revenue₩B
51.31
54.95
58.13
61.26
64.62
66.83
71.12
76.01
80.63
85.97
9.264
5.87%
5.99%
71
15.74
Revenue growth%
6.55
5.46
6.56
4.66
2.92
1.22
0.40
1.54
0.40
2.02
6.98
1.22
2.47
48
10.78
Gross margin%
9.62
9.08
8.32
8.12
6.15
7.73
10.69
12.08
11.63
9.00
15.33
10.69
9.04
54
29.15
Operating margin%
28.12
26.47
25.88
25.56
25.89
23.75
25.58
28.56
27.73
29.97
28.38
27.73
26.18
89
19.03
Net margin%
11.97
11.14
8.59
6.18
5.35
5.41
8.20
8.83
11.21
10.17
6.58
8.83
8.71
86
36.77
P/E ratio (avg)x
49.30
53.23
51.64
51.52
60.21
67.69
66.07
65.22
67.66
66.88
7.396
66.88
62.72
30
12.02
EV/EBITx
5.526
4.955
5.400
5.296
5.643
5.920
6.227
6.826
6.148
6.639
21.97
6.227
5.782
36
20.34
FCF yield (avg)%
8.16
10.58
10.50
8.51
8.66
9.34
11.82
11.56
10.24
8.47
18.08
10.24
9.79
63
12.88
FCF margin%
18.68
20.09
17.20
16.71
16.66
15.32
14.23
14.78
13.13
15.63
10.09
14.78
16.15
20
1.032
FCF / Net incomex
1.742
1.950
2.180
2.545
2.519
2.829
3.210
3.050
3.102
3.403
1.336
3.102
2.687
68
27.91
ROIC%
29.81
30.43
27.76
25.90
26.61
26.39
28.41
26.00
27.84
26.22
20.83
26.39
27.18
65
22.04
Return on equity%
11.33
11.19
12.24
15.02
13.09
11.75
11.33
11.03
9.87
10.23
20.11
11.03
11.33
78
17.01
Return on assets%
24.19
25.37
26.98
28.69
27.85
25.32
23.34
24.62
24.37
22.44
17.29
24.37
24.97
37
378.99
EPS₩
1,848
1,847
2,103
2,044
2,285
2,509
2,444
2,742
2,756
2,928
409.64
5.09%
4.54%
—
22.58
EPS growth%
26.73
27.93
28.19
25.30
26.76
24.62
27.05
27.03
27.51
26.65
12.45
27.03
26.90
16
1,103
Bookvalue per sh₩
1,359
1,252
1,292
1,368
1,296
1,221
1,273
1,298
1,171
1,257
521.18
(0.61%)
(0.96%)
—
1,915
FCF per share₩
1,693
1,927
1,842
1,712
1,822
1,999
1,855
1,803
2,024
2,277
639.27
4.55%
4.25%
—
1,928
Dividend per sh₩
1,393
1,550
1,760
1,887
1,886
2,130
2,383
2,674
3,097
3,034
2,081
9.98%
8.41%
—
8.08
Div yield (avg)%
21.33
22.12
23.90
26.80
28.87
30.04
33.03
32.52
30.95
31.06
7.50
31.06
29.46
25
8.61
Payout ratio%
24.01
26.64
28.58
31.09
33.90
30.91
33.82
36.61
37.61
36.11
14.59
36.11
32.46
80
24.59
Shares (diluted)M
22.17
19.58
16.90
15.94
14.81
12.75
11.12
11.29
11.08
11.26
23.97
(5.33%)
(7.05%)
78
7.28
Buyback yield%
14.26
14.74
16.62
18.40
18.96
18.19
15.22
14.36
15.71
18.19
24.65
15.71
16.16
65
0.482
D/E ratiox
0.842
0.832
0.765
0.820
0.718
0.746
0.682
0.671
0.636
0.565
0.914
0.671
0.732
9
6.108
Enterprise value₩B
76.85
89.87
97.98
101.8
113.4
131.8
131.8
135.8
148.0
149.6
45.24
5.69%
7.03%
43
68.13
LT debt₩B
29.68
29.38
28.59
33.13
36.71
36.33
39.19
37.79
43.34
43.88
15.90
3.63%
3.47%
27
Revenue
₩85.97B
5.99%
1.00×
Cost of revenue
₩53.59B
6.10%
1.01×
Operating expenses
₩8.640B
5.31%
0.94×
Property and equipment
20.88%
Goodwill & intangibles
14.83%
Spread over hurdle
13.48%