13.77
Revenue₩B
25.95
27.71
29.70
30.89
33.32
35.79
37.26
38.73
40.00
42.26
14.75
4.87%
5.53%
49
7.10
Revenue growth%
5.40
7.23
6.41
8.79
10.04
7.64
5.72
4.86
1.92
0.40
29.37
4.86
6.07
49
24.30
Gross margin%
24.44
26.81
25.69
24.04
23.65
23.66
21.70
21.92
20.53
18.83
5.99
21.70
23.66
36
13.51
Operating margin%
17.01
16.06
17.31
19.89
17.28
14.61
12.57
10.06
7.23
5.15
29.98
10.06
15.33
55
11.30
Net margin%
21.21
23.70
21.39
24.01
24.08
22.07
21.22
21.36
21.82
20.54
29.72
21.36
21.60
13
22.76
P/E ratio (avg)x
10.27
11.01
11.22
11.59
13.89
15.28
17.23
19.97
23.61
22.88
20.46
19.97
14.59
70
30.00
EV/EBITx
14.07
12.44
11.44
10.11
10.98
11.30
10.82
9.878
9.631
9.506
37.01
9.878
10.90
57
23.55
FCF yield (avg)%
19.86
22.81
22.55
24.86
23.90
22.20
21.33
20.09
22.68
20.70
20.44
21.33
22.38
85
11.38
FCF margin%
10.24
11.67
12.14
13.52
14.49
13.46
10.76
9.35
9.30
12.02
28.85
10.76
11.85
35
1.021
FCF / Net incomex
1.292
1.437
1.558
1.682
1.632
1.737
1.812
1.782
2.023
2.068
0.303
1.812
1.709
22
3.40
ROIC%
9.31
7.61
4.91
4.92
3.55
3.45
1.24
0.40
0.40
3.29
8.25
1.24
3.50
40
12.20
Return on equity%
13.09
12.16
10.10
11.67
11.26
10.92
8.00
9.43
8.09
10.58
11.56
9.43
10.75
9
5.42
Return on assets%
1.91
0.85
0.40
0.40
2.25
0.40
0.51
0.40
0.40
0.40
9.58
0.40
0.40
21
999.76
EPS₩
845.75
1,008
983.37
1,101
1,269
1,288
1,398
1,525
1,633
1,623
1,084
5.05%
8.05%
—
28.85
EPS growth%
22.68
21.79
22.87
24.50
27.05
29.64
28.72
29.71
27.37
25.02
28.30
28.72
26.03
65
526.81
Bookvalue per sh₩
1,973
1,954
1,812
1,795
1,696
1,456
1,472
1,528
1,485
1,614
1,462
(0.98%)
(3.10%)
—
1,713
FCF per share₩
2,269
2,144
2,168
2,072
1,985
2,072
1,921
1,887
1,671
1,602
745.05
(4.21%)
(2.98%)
—
782.42
Dividend per sh₩
1,411
1,553
1,487
1,621
1,456
1,623
1,714
1,642
1,554
1,569
1,995
1.51%
(0.13%)
—
8.09
Div yield (avg)%
6.58
3.67
2.10
0.40
1.00
3.22
4.02
4.06
1.17
0.40
7.03
3.22
2.66
63
2.30
Payout ratio%
12.54
14.72
16.86
14.76
15.82
15.18
16.51
16.47
17.24
18.84
29.46
16.51
16.15
70
8.777
Shares (diluted)M
10.25
10.94
10.40
10.05
10.09
9.596
10.17
9.863
9.168
9.577
8.479
(1.05%)
(0.03%)
50
17.00
Buyback yield%
13.13
14.62
13.62
11.08
9.31
11.96
13.28
10.43
10.81
10.67
24.29
10.81
11.52
45
1.322
D/E ratiox
1.188
1.144
1.246
1.268
1.286
1.423
1.494
1.634
1.545
1.408
0.871
1.494
1.347
78
26.77
Enterprise value₩B
23.29
24.82
25.26
23.76
23.78
22.20
19.89
20.63
20.50
18.77
15.46
(4.62%)
(1.48%)
55
32.88
LT debt₩B
26.10
28.97
31.02
30.64
32.52
30.20
28.65
28.29
29.61
29.00
24.65
(2.26%)
0.87%
15
Revenue
₩42.26B
5.53%
1.00×
Cost of revenue
₩27.74B
5.46%
0.99×
Operating expenses
₩5.336B
5.78%
1.02×
Property and equipment
16.42%
Goodwill & intangibles
16.13%
Return on capital
106.29%
Spread over hurdle
97.76%