6.517
Revenue₩B
16.37
17.29
18.96
20.16
22.08
23.29
24.87
26.99
29.29
31.12
7.129
7.10%
7.68%
50
10.91
Revenue growth%
20.56
22.55
24.94
26.69
28.93
28.65
28.66
29.26
27.82
28.72
26.87
28.66
28.23
33
16.17
Gross margin%
35.97
37.97
40.72
38.32
40.80
39.07
37.30
40.27
40.87
40.75
5.47
40.27
39.67
48
6.82
Operating margin%
9.43
10.54
12.55
13.22
11.51
13.54
11.88
12.30
14.98
15.78
18.33
13.54
12.43
76
24.41
Net margin%
7.53
9.03
7.23
4.30
3.96
1.39
4.05
6.39
8.26
9.57
6.02
6.39
6.81
29
25.85
P/E ratio (avg)x
43.18
38.87
39.73
41.64
38.38
37.39
40.09
39.65
43.65
45.78
24.69
40.09
39.91
95
27.89
EV/EBITx
25.33
27.70
29.57
27.47
28.68
27.81
30.57
28.51
31.09
34.55
8.769
30.57
28.60
37
16.24
FCF yield (avg)%
27.11
24.35
22.54
21.92
19.09
22.03
23.83
25.17
25.22
26.38
4.77
25.17
24.09
37
28.49
FCF margin%
1.91
0.54
0.40
0.40
0.40
0.40
0.57
0.40
0.40
0.40
18.09
0.40
0.40
64
1.083
FCF / Net incomex
2.120
2.102
2.349
2.625
2.749
2.863
2.802
3.250
3.336
3.756
1.429
3.250
2.776
76
16.71
ROIC%
0.40
1.33
0.40
0.40
0.40
2.29
0.77
0.40
0.40
1.27
3.15
0.77
0.40
31
4.80
Return on equity%
11.82
14.64
15.38
16.50
18.08
18.54
17.76
15.21
12.91
11.75
6.37
15.21
15.29
57
5.04
Return on assets%
11.92
12.91
11.74
14.55
14.60
15.40
13.20
12.27
13.26
15.41
13.51
13.26
13.23
44
412.76
EPS₩
282.17
280.80
290.19
270.96
285.55
265.78
285.25
294.32
307.97
323.37
433.46
2.52%
0.19%
—
13.38
EPS growth%
8.34
10.11
9.04
8.74
9.87
11.42
9.60
11.69
14.39
13.98
14.60
11.69
9.99
33
669.10
Bookvalue per sh₩
1,704
1,775
1,835
1,836
2,141
2,274
2,307
2,523
2,763
3,116
779.85
7.79%
6.37%
—
714.12
FCF per share₩
973.45
927.41
836.92
902.83
855.50
936.08
826.70
838.09
772.77
820.51
641.15
(0.83%)
(2.03%)
—
215.30
Dividend per sh₩
517.97
573.04
562.04
598.25
595.61
685.91
772.95
908.30
1,047
1,059
425.58
12.20%
8.68%
—
28.68
Div yield (avg)%
21.93
20.35
20.43
22.21
20.66
20.25
19.48
16.74
15.23
16.83
2.97
16.83
20.30
39
13.99
Payout ratio%
5.99
3.70
2.53
4.18
7.00
4.19
4.87
2.12
4.37
4.95
4.54
4.37
4.28
47
13.21
Shares (diluted)M
8.033
7.779
8.355
9.011
9.579
9.985
9.100
9.398
9.366
9.878
12.81
0.62%
1.31%
24
11.64
Buyback yield%
18.11
18.98
20.87
21.34
19.54
17.13
18.84
18.50
16.47
18.72
18.18
18.50
18.78
15
1.312
D/E ratiox
0.566
0.577
0.560
0.482
0.448
0.461
0.490
0.476
0.491
0.420
1.652
0.476
0.486
45
4.883
Enterprise value₩B
37.70
43.24
45.86
44.62
47.27
54.83
57.94
55.16
62.42
72.63
9.874
8.97%
6.97%
21
9.941
LT debt₩B
16.80
15.56
14.52
15.85
14.80
14.08
13.53
12.46
13.41
13.84
21.65
(1.33%)
(2.51%)
45
Revenue
₩31.12B
7.68%
1.00×
Cost of revenue
₩15.13B
7.34%
0.97×
Operating expenses
₩7.698B
7.83%
1.01×
Property and equipment
20.40%
Spread over hurdle
30.52%