0.881
Revenue₩B
4.502
4.687
4.807
4.936
5.157
5.409
5.586
5.746
5.897
5.965
0.925
2.95%
2.94%
64
22.30
Revenue growth%
18.81
20.90
23.17
23.83
21.17
23.82
25.37
27.25
27.00
26.64
14.04
26.64
23.82
35
6.82
Gross margin%
3.74
4.56
5.47
3.55
4.13
2.89
1.73
2.52
2.92
4.39
2.63
2.89
3.64
43
22.57
Operating margin%
8.30
7.63
9.54
10.37
11.18
11.05
8.53
9.27
8.01
9.89
12.63
9.27
9.40
10
3.07
Net margin%
21.34
21.08
22.46
22.13
24.41
25.11
26.35
25.25
22.76
24.89
17.03
25.11
23.59
77
6.677
P/E ratio (avg)x
34.09
36.65
41.35
40.09
44.63
45.46
42.54
47.83
52.54
57.95
27.28
47.83
43.58
9
31.75
EV/EBITx
28.91
31.03
29.01
28.44
28.94
29.77
28.21
29.85
27.24
30.01
32.97
29.77
28.98
31
23.47
FCF yield (avg)%
14.05
12.58
14.82
14.77
17.35
20.30
20.50
17.64
18.52
16.58
13.57
18.52
16.96
43
13.64
FCF margin%
18.27
18.08
16.47
17.35
18.82
19.41
17.48
16.25
13.34
15.37
17.43
16.25
17.41
54
0.235
FCF / Net incomex
1.725
1.751
1.754
1.939
2.157
2.273
2.483
2.593
2.537
2.575
1.127
2.537
2.215
83
4.49
ROIC%
7.08
4.36
7.00
6.48
4.80
2.17
4.85
6.25
4.04
3.88
5.88
4.04
4.83
10
16.40
Return on equity%
1.36
2.69
3.10
3.17
2.70
3.35
0.46
0.40
2.42
2.26
17.06
2.26
2.55
67
22.20
Return on assets%
18.31
21.22
23.85
25.89
24.27
23.73
22.05
20.93
21.65
21.40
29.40
21.65
21.85
39
29.20
EPS₩
41.10
42.43
38.87
38.36
34.56
34.33
31.44
33.11
33.93
37.12
31.32
1.44%
(1.06%)
—
14.20
EPS growth%
28.15
30.29
29.87
29.73
30.54
29.30
27.60
28.20
28.96
26.19
28.61
28.20
29.13
27
55.84
Bookvalue per sh₩
29.94
28.68
25.99
24.60
23.25
25.22
23.09
22.54
20.89
23.78
50.89
0.45%
(2.74%)
—
27.16
FCF per share₩
79.27
79.47
90.11
101.76
112.83
129.26
148.60
170.71
196.83
227.42
38.57
15.05%
11.02%
—
63.51
Dividend per sh₩
50.97
53.27
61.45
60.42
70.82
69.54
74.43
77.72
75.60
78.08
84.28
1.97%
5.34%
—
29.02
Div yield (avg)%
23.98
21.54
24.32
21.46
19.10
21.59
20.83
20.17
18.50
17.22
5.96
20.17
21.15
89
5.58
Payout ratio%
14.13
16.40
14.09
16.40
19.00
20.70
21.99
21.18
23.51
23.26
23.49
21.99
19.85
14
29.72
Shares (diluted)M
33.72
31.71
32.93
32.17
35.39
35.59
36.23
38.34
35.98
41.52
29.18
3.25%
2.49%
67
24.32
Buyback yield%
6.80
6.64
9.14
6.25
5.31
7.41
7.86
4.86
5.13
7.82
4.65
7.41
6.72
79
0.106
D/E ratiox
0.720
0.707
0.773
0.873
0.883
0.947
0.948
0.893
0.971
0.904
0.130
0.947
0.888
50
7.356
Enterprise value₩B
7.781
8.284
8.649
9.923
9.761
10.79
11.05
10.79
12.42
13.12
2.944
6.10%
4.95%
19
6.093
LT debt₩B
1.488
1.554
1.406
1.394
1.475
1.373
1.469
1.341
1.434
1.545
5.410
0.93%
0.14%
35
Revenue
₩5.965B
2.94%
1.00×
Cost of revenue
₩3.503B
2.92%
1.00×
Operating expenses
₩912.4M
2.93%
1.00×
Property and equipment
18.07%
Goodwill & intangibles
15.60%
Spread over hurdle
32.69%