40.31
Revenue₩B
34.57
36.77
38.08
40.54
42.33
44.52
45.93
49.41
50.93
54.95
42.66
5.36%
5.47%
38
24.62
Revenue growth%
16.63
14.62
15.72
18.21
19.42
19.26
17.78
18.73
19.77
19.63
21.38
19.26
18.47
15
6.93
Gross margin%
14.04
13.06
12.39
11.00
11.95
14.83
16.74
18.67
19.70
20.72
7.32
18.67
14.43
91
10.68
Operating margin%
35.03
35.43
33.98
34.62
34.59
36.28
34.48
35.28
32.35
33.68
17.72
34.48
34.61
79
28.82
Net margin%
18.38
15.41
15.89
14.14
12.94
11.08
10.83
8.24
9.82
7.98
28.29
9.82
12.01
53
30.97
P/E ratio (avg)x
26.94
24.52
24.13
24.61
25.14
26.14
26.88
26.21
26.88
27.67
13.44
26.88
26.17
87
6.294
EV/EBITx
46.17
46.79
46.31
49.32
54.80
61.29
66.79
72.13
83.05
98.40
6.078
72.13
58.04
36
7.94
FCF yield (avg)%
23.38
24.72
25.76
28.61
28.14
28.05
27.67
30.00
28.79
26.79
16.77
28.05
27.86
29
16.27
FCF margin%
19.66
19.95
18.28
17.68
18.31
21.25
24.21
23.70
21.15
22.50
13.52
22.50
20.55
76
1.647
FCF / Net incomex
0.296
0.331
0.322
0.366
0.394
0.401
0.442
0.512
0.505
0.501
1.182
0.501
0.398
81
16.10
ROIC%
26.73
25.93
25.52
22.63
22.56
24.61
26.44
26.28
26.58
27.41
26.65
26.44
26.11
59
3.49
Return on equity%
18.33
16.45
14.71
16.25
13.54
11.14
10.47
8.05
6.21
7.21
21.29
8.05
12.34
64
16.79
Return on assets%
4.15
3.05
4.94
6.45
6.90
9.23
9.07
6.63
6.95
8.61
24.83
8.61
6.76
16
47.20
EPS₩
141.33
131.15
136.92
126.93
118.82
128.36
121.63
112.08
108.56
117.24
48.43
(0.27%)
(2.58%)
—
2.70
EPS growth%
8.42
5.81
6.53
5.53
5.87
4.48
1.51
3.05
2.26
1.89
11.25
2.26
5.00
69
89.28
Bookvalue per sh₩
73.34
77.80
73.20
77.92
67.26
67.76
58.32
54.82
55.55
51.75
248.52
(5.11%)
(4.71%)
—
211.43
FCF per share₩
224.87
221.83
225.68
227.32
258.74
308.39
351.98
408.64
429.69
500.72
193.37
14.12%
9.07%
—
237.07
Dividend per sh₩
247.36
241.57
221.55
216.32
193.58
196.25
168.75
180.26
194.15
184.67
295.59
(0.94%)
(3.85%)
—
8.97
Div yield (avg)%
8.26
8.06
9.56
8.92
9.68
10.07
10.83
12.25
11.33
8.75
5.21
10.83
9.62
52
2.24
Payout ratio%
23.97
24.61
23.09
22.49
25.33
25.11
26.74
24.94
24.94
25.68
6.21
25.11
24.94
86
61.29
Shares (diluted)M
50.75
45.23
41.46
38.13
41.54
43.46
44.14
45.11
45.24
47.95
60.70
2.91%
(1.50%)
33
16.28
Buyback yield%
32.23
31.13
30.35
29.51
32.48
30.35
30.01
31.67
33.85
34.72
7.06
31.67
31.40
94
0.932
D/E ratiox
0.445
0.408
0.380
0.375
0.408
0.390
0.392
0.376
0.369
0.389
0.254
0.389
0.390
79
35.01
Enterprise value₩B
32.28
34.32
30.80
33.54
32.40
34.92
31.88
28.99
26.14
24.34
12.22
(5.55%)
(3.52%)
51
11.30
LT debt₩B
2.947
3.305
3.340
3.822
4.145
4.744
5.585
6.091
6.116
7.158
7.100
11.55%
10.55%
58
Revenue
₩54.95B
5.47%
1.00×
Cost of revenue
₩33.02B
5.79%
1.03×
Operating expenses
₩9.783B
5.02%
0.96×
Property and equipment
16.28%
Spread over hurdle
88.18%