6.156
Revenue₩B
14.44
14.64
15.14
15.57
15.58
15.82
16.47
16.77
17.40
17.43
6.525
2.28%
1.99%
26
15.31
Revenue growth%
23.03
24.74
26.55
27.88
28.55
25.96
23.55
23.23
26.03
27.47
12.17
25.96
25.99
8
6.68
Gross margin%
6.33
5.51
3.38
5.37
2.47
3.84
1.47
3.47
2.31
1.49
20.32
2.31
3.42
71
2.49
Operating margin%
18.96
20.67
18.49
20.52
21.02
20.79
22.63
22.62
24.42
24.50
4.91
22.63
20.91
77
5.24
Net margin%
18.58
16.98
16.35
18.58
18.39
19.67
22.39
20.65
19.66
17.47
11.75
19.67
18.58
29
10.52
P/E ratio (avg)x
9.537
10.08
10.58
10.88
11.65
11.68
11.47
13.00
13.73
14.18
29.48
13.00
11.56
14
36.74
EV/EBITx
20.26
20.35
20.62
21.39
20.49
20.80
18.96
19.35
18.49
16.90
29.11
18.96
20.30
90
24.37
FCF yield (avg)%
20.41
18.37
15.88
13.07
11.15
12.28
13.53
12.52
15.33
15.57
21.29
13.53
14.43
23
8.95
FCF margin%
18.17
17.16
15.01
15.75
18.24
17.97
20.28
19.99
17.54
17.59
5.93
17.97
17.78
68
0.712
FCF / Net incomex
1.096
1.118
0.965
0.976
1.057
1.116
1.210
1.048
0.940
0.810
0.497
1.048
1.053
12
20.02
ROIC%
23.46
21.05
22.49
23.05
21.70
23.72
25.38
26.90
28.43
29.46
21.46
26.90
23.59
6
10.51
Return on equity%
22.32
20.03
18.13
20.53
21.50
20.00
22.67
21.39
22.47
23.40
7.40
22.47
21.44
19
4.16
Return on assets%
18.57
19.90
18.88
19.37
21.24
18.77
16.16
16.30
19.13
21.77
16.67
18.77
19.01
83
421.09
EPS₩
1,140
1,302
1,531
1,652
1,642
1,715
1,941
1,957
1,862
2,028
460.03
4.32%
6.47%
—
17.07
EPS growth%
20.81
19.68
18.75
17.42
16.88
15.06
13.97
16.32
16.86
19.00
27.83
16.32
17.15
41
196.44
Bookvalue per sh₩
865.43
998.49
1,130
1,356
1,309
1,317
1,384
1,414
1,502
1,614
315.80
4.28%
7.98%
—
799.22
FCF per share₩
202.53
208.11
212.42
196.97
213.40
218.64
197.18
194.04
199.05
218.79
648.43
0.50%
(0.23%)
—
524.86
Dividend per sh₩
539.12
535.93
567.37
591.24
641.95
664.67
796.46
850.16
987.77
1,073
793.77
10.83%
7.95%
—
27.33
Div yield (avg)%
5.35
6.99
5.58
7.14
6.11
8.04
11.03
10.98
13.32
14.86
7.03
11.03
7.59
63
3.19
Payout ratio%
22.79
20.78
18.06
17.18
16.70
17.05
16.90
17.64
17.41
15.49
17.38
17.05
17.29
93
9.617
Shares (diluted)M
14.85
16.51
18.24
21.09
21.76
24.24
24.64
26.39
29.69
33.29
9.466
8.87%
9.81%
40
15.18
Buyback yield%
11.75
11.24
9.61
9.89
9.93
9.84
11.11
11.13
8.84
6.65
29.45
9.84
9.91
48
0.248
D/E ratiox
1.649
1.884
1.939
1.978
2.016
2.126
2.412
2.582
2.629
2.777
0.695
2.582
2.071
78
2.405
Enterprise value₩B
21.15
22.92
24.17
24.59
27.64
28.26
32.02
35.33
35.41
41.06
8.509
8.24%
8.06%
28
13.68
LT debt₩B
5.784
6.767
6.739
8.020
8.769
10.15
10.69
12.16
12.51
14.27
10.41
10.23%
10.17%
28
Revenue
₩17.43B
1.99%
1.00×
Cost of revenue
₩12.20B
1.99%
1.00×
Operating expenses
₩3.299B
1.12%
0.92×
Property and equipment
18.25%
Spread over hurdle
(5.54%)