18.52
Revenue₩B
64.74
67.38
68.88
71.32
71.74
72.37
72.43
72.33
72.58
72.49
19.90
0.21%
1.23%
85
2.19
Revenue growth%
6.32
5.44
6.98
9.57
8.63
10.12
11.65
9.00
11.05
9.38
14.66
10.12
9.19
56
8.32
Gross margin%
10.65
8.26
7.86
7.03
9.67
7.90
7.39
5.90
8.64
8.61
17.48
7.90
8.08
22
22.39
Operating margin%
1.78
2.92
0.40
2.35
0.74
0.61
3.21
1.74
0.40
0.40
29.85
0.61
1.24
22
5.27
Net margin%
33.12
35.17
38.15
38.93
41.43
39.97
40.63
39.31
37.29
34.40
14.12
39.31
38.54
44
8.388
P/E ratio (avg)x
34.28
34.04
34.06
32.24
32.19
34.91
33.52
32.85
31.14
32.56
12.32
32.85
33.18
91
28.74
EV/EBITx
28.95
30.46
30.14
28.14
28.26
28.08
27.37
29.60
26.72
25.06
32.14
27.37
28.20
92
29.74
FCF yield (avg)%
23.97
23.14
22.81
20.32
22.88
21.03
21.61
23.34
23.70
24.32
9.26
23.34
23.01
30
11.11
FCF margin%
2.53
0.40
0.40
3.07
4.45
2.71
3.71
1.74
3.87
4.43
13.74
3.71
2.89
87
1.054
FCF / Net incomex
0.962
0.897
0.994
0.917
0.971
1.038
1.045
0.979
1.095
1.142
1.379
1.045
0.986
24
29.45
ROIC%
0.40
0.40
0.40
0.40
0.40
1.17
0.40
0.40
0.40
2.64
26.37
0.40
0.40
68
8.18
Return on equity%
27.45
24.83
24.75
25.33
27.72
25.00
25.72
27.26
30.24
28.55
26.60
27.26
26.49
52
5.19
Return on assets%
34.99
36.18
37.38
40.36
41.51
42.96
43.95
45.66
43.86
42.08
15.06
43.86
41.80
32
328.66
EPS₩
119.36
130.52
150.97
179.72
175.54
177.78
194.35
219.70
227.16
255.73
347.08
7.82%
9.56%
—
12.62
EPS growth%
19.69
17.06
18.10
16.88
14.91
15.59
15.47
13.47
11.41
10.35
11.92
13.47
15.53
34
142.68
Bookvalue per sh₩
252.07
249.36
265.54
306.36
356.09
356.55
394.25
434.54
526.61
623.48
91.57
11.85%
10.72%
—
95.53
FCF per share₩
365.56
372.63
371.80
368.77
412.23
408.33
436.48
399.96
424.60
401.28
269.97
(0.54%)
1.75%
—
315.72
Dividend per sh₩
332.26
333.88
345.08
385.11
454.25
490.05
583.67
616.19
615.74
598.35
127.69
5.66%
6.18%
—
18.00
Div yield (avg)%
0.40
0.40
0.40
0.99
0.40
0.40
2.87
5.02
3.40
6.18
7.89
3.40
0.70
43
10.37
Payout ratio%
15.21
16.28
17.81
15.45
13.22
12.36
10.43
13.08
12.10
11.57
24.35
12.10
13.15
49
52.84
Shares (diluted)M
48.15
45.66
44.18
45.38
45.58
49.60
56.17
58.09
59.59
65.19
53.75
7.42%
2.44%
8
14.51
Buyback yield%
25.04
27.88
26.71
27.61
27.79
30.29
31.41
30.31
30.14
29.73
4.33
30.29
28.81
70
0.531
D/E ratiox
1.384
1.471
1.585
1.649
1.610
1.524
1.563
1.456
1.661
1.673
0.919
1.563
1.574
18
11.26
Enterprise value₩B
54.69
51.61
49.14
53.73
48.96
52.90
55.23
62.87
69.30
66.72
22.68
6.39%
2.29%
26
39.68
LT debt₩B
33.53
30.94
34.06
32.42
29.57
26.09
28.05
31.18
29.21
31.46
57.79
1.25%
(0.46%)
19
Revenue
₩72.49B
1.23%
1.00×
Cost of revenue
₩50.74B
1.23%
1.00×
Operating expenses
₩15.77B
1.59%
1.04×
Goodwill & intangibles
20.00%
Property and equipment
18.60%
Spread over hurdle
(4.07%)