6.804
Revenue₩B
24.98
26.22
27.76
28.98
29.67
31.10
31.97
33.68
35.87
38.28
7.598
5.22%
4.55%
47
10.85
Revenue growth%
25.08
22.64
24.11
22.41
22.51
25.49
25.90
25.60
26.34
27.34
11.40
25.90
25.29
28
11.53
Gross margin%
17.47
15.62
18.48
18.14
16.39
13.89
16.77
17.73
17.97
18.88
15.22
17.73
17.60
83
21.01
Operating margin%
19.52
17.14
20.02
20.31
18.92
21.31
24.17
25.12
23.97
21.88
20.17
23.97
20.81
92
12.95
Net margin%
11.56
10.95
10.39
12.77
15.21
12.82
15.26
12.64
10.35
8.29
27.29
12.64
12.10
63
23.54
P/E ratio (avg)x
32.40
32.08
34.27
35.46
33.71
37.92
40.38
43.37
44.99
42.26
11.71
42.26
36.69
89
25.85
EV/EBITx
25.35
28.26
31.02
27.97
28.89
30.25
30.30
27.65
25.79
24.60
10.62
27.65
28.12
64
23.87
FCF yield (avg)%
2.66
2.31
4.87
4.08
5.04
5.46
2.70
5.06
5.32
5.23
19.50
5.23
4.95
15
25.71
FCF margin%
14.64
12.50
9.67
8.68
9.84
9.62
9.49
11.49
8.60
10.77
19.75
9.62
9.76
68
1.305
FCF / Net incomex
1.357
1.503
1.461
1.609
1.719
1.763
1.857
2.070
2.042
1.965
1.453
1.965
1.741
14
21.48
ROIC%
17.97
19.93
21.00
20.81
20.98
19.88
20.20
20.41
18.09
16.99
24.92
19.88
20.07
46
15.77
Return on equity%
5.72
6.61
5.06
3.09
4.71
6.65
8.89
9.50
8.06
8.72
16.98
8.72
6.63
12
15.32
Return on assets%
31.75
33.84
34.48
36.32
33.46
36.01
38.39
39.91
38.27
40.22
20.55
38.39
36.16
61
967.70
EPS₩
1,296
1,265
1,241
1,410
1,515
1,742
1,994
1,965
2,304
2,635
1,064
11.70%
8.98%
—
17.28
EPS growth%
10.11
8.29
9.96
7.91
7.32
9.58
9.42
9.89
10.38
11.66
26.08
9.89
9.74
16
1,789
Bookvalue per sh₩
217.49
195.64
181.31
171.87
169.50
151.67
162.83
162.27
178.04
195.33
419.55
2.88%
(2.07%)
—
1,350
FCF per share₩
1,613
1,659
1,789
1,739
1,958
2,016
2,070
2,204
2,463
2,712
1,687
6.74%
4.74%
—
467.66
Dividend per sh₩
2,046
1,890
2,159
2,368
2,588
2,722
3,113
3,202
3,063
2,916
1,115
2.41%
4.49%
—
14.66
Div yield (avg)%
27.83
26.00
27.08
24.30
23.69
24.90
24.48
25.88
27.18
24.75
16.76
24.90
25.39
70
28.96
Payout ratio%
8.50
11.00
12.77
14.87
17.71
19.95
18.35
15.97
14.53
14.97
28.82
15.97
14.92
34
14.72
Shares (diluted)M
13.23
14.77
15.69
16.60
18.13
17.77
17.59
17.89
19.87
17.84
14.88
(0.32%)
2.56%
48
26.89
Buyback yield%
8.88
10.92
8.18
9.25
11.20
12.19
12.84
11.47
8.84
9.22
10.50
11.47
10.08
83
1.098
D/E ratiox
2.162
2.201
2.301
2.449
2.378
2.448
2.573
3.033
3.139
3.050
0.978
3.033
2.448
12
32.16
Enterprise value₩B
17.95
19.05
20.69
23.08
26.19
26.19
29.59
33.32
37.76
42.94
15.95
10.40%
10.18%
89
17.55
LT debt₩B
28.77
28.25
27.75
31.76
31.98
34.69
38.55
38.82
37.56
43.49
33.05
6.34%
5.57%
31
Revenue
₩38.28B
4.55%
1.00×
Cost of revenue
₩26.79B
4.55%
1.00×
Operating expenses
₩5.602B
3.95%
0.94×
Property and equipment
20.15%
Spread over hurdle
22.03%