26.07
Revenue₩B
52.12
55.54
59.32
65.18
70.07
74.35
81.13
89.36
96.14
103.0
28.74
8.02%
8.10%
77
2.69
Revenue growth%
14.57
13.27
10.55
11.62
12.42
14.13
16.93
19.19
18.28
19.42
29.67
18.28
14.35
21
25.01
Gross margin%
8.59
10.58
8.74
10.78
10.42
12.23
11.53
9.02
11.81
9.83
8.39
11.53
10.50
84
20.80
Operating margin%
12.32
14.80
15.15
14.83
16.61
16.54
17.52
20.20
21.89
22.23
9.48
20.20
16.58
82
22.09
Net margin%
6.16
3.74
4.53
5.21
2.39
0.40
2.39
5.18
4.95
2.63
19.78
2.63
4.14
71
18.05
P/E ratio (avg)x
35.72
39.89
44.60
40.83
43.19
47.47
53.05
59.68
55.98
58.86
33.91
55.98
46.04
84
13.45
EV/EBITx
15.04
15.94
17.75
16.96
19.92
22.99
22.77
24.79
25.70
24.48
13.59
24.48
21.34
76
18.92
FCF yield (avg)%
29.44
32.22
31.33
31.86
30.64
32.50
33.25
32.94
34.51
34.71
9.90
33.25
32.36
36
27.30
FCF margin%
3.48
5.10
5.58
4.49
4.74
4.26
2.41
4.40
2.82
1.10
8.02
2.82
4.33
29
0.759
FCF / Net incomex
0.868
0.813
0.854
0.821
0.788
0.713
0.740
0.761
0.671
0.715
1.733
0.715
0.775
40
11.88
ROIC%
27.30
26.94
24.49
25.19
25.66
27.54
29.63
27.60
26.47
28.18
11.19
27.60
27.12
72
4.25
Return on equity%
10.52
10.33
7.87
8.00
10.80
11.03
9.73
11.60
10.86
8.10
10.29
10.86
10.43
80
17.51
Return on assets%
11.29
12.02
11.93
9.32
9.39
11.99
13.77
13.42
10.97
11.23
8.16
11.99
11.61
39
223.26
EPS₩
583.10
653.92
749.29
795.08
783.84
846.08
959.18
955.53
935.46
981.58
228.44
4.60%
6.09%
—
9.09
EPS growth%
30.19
28.33
30.34
28.24
25.66
24.52
25.51
27.30
27.51
24.68
16.32
25.51
27.41
66
359.02
Bookvalue per sh₩
738.85
785.96
734.04
671.49
596.45
595.91
527.05
452.14
424.34
443.61
501.39
(5.75%)
(5.51%)
—
150.85
FCF per share₩
640.76
634.86
708.49
720.56
778.44
785.91
754.50
687.75
634.16
574.28
580.21
(5.90%)
(2.10%)
—
392.72
Dividend per sh₩
684.43
733.17
705.98
734.92
823.53
878.85
975.89
953.12
1,016
995.62
481.09
3.87%
3.07%
—
13.86
Div yield (avg)%
12.68
14.10
16.92
18.15
15.50
17.23
17.04
15.40
18.07
19.47
28.62
17.23
16.98
45
24.43
Payout ratio%
19.00
16.97
16.86
16.00
14.56
13.68
11.97
11.67
11.64
10.11
20.40
11.67
14.12
89
66.49
Shares (diluted)M
72.65
69.75
72.23
70.94
69.75
75.39
82.85
97.81
104.6
105.9
65.49
8.72%
4.55%
61
26.74
Buyback yield%
4.20
5.47
3.91
5.86
6.23
5.03
7.43
6.70
4.85
6.92
19.50
6.70
5.67
9
1.094
D/E ratiox
1.647
1.672
1.829
1.802
1.765
1.810
1.861
2.087
1.990
2.017
1.163
1.990
1.820
77
60.41
Enterprise value₩B
99.03
84.97
72.48
64.26
62.98
54.34
53.37
55.76
53.06
47.70
113.7
(5.41%)
(6.65%)
66
38.72
LT debt₩B
95.03
103.1
88.74
96.39
86.17
91.95
83.19
81.27
74.53
78.65
19.36
(1.81%)
(2.25%)
69
Revenue
₩103.0B
8.10%
1.00×
Cost of revenue
₩72.13B
8.10%
1.00×
Operating expenses
₩18.35B
7.09%
0.91×
Cash and investments
17.86%
Property and equipment
15.56%
Spread over hurdle
61.86%