9.472
Revenue₩B
7.729
8.388
8.924
9.532
10.26
10.89
11.55
12.39
13.33
10.51
10.72
6.94%
6.56%
41
23.86
Revenue growth%
7.19
9.65
11.90
12.06
9.12
9.11
11.37
14.32
12.91
9.34
24.45
11.37
10.51
67
15.01
Gross margin%
26.37
24.59
26.81
24.12
25.41
26.68
25.53
26.69
28.33
7.39
25.37
26.68
26.53
80
24.55
Operating margin%
9.09
8.48
6.80
7.80
10.18
7.57
5.20
5.91
6.64
22.24
24.09
6.64
7.68
6
10.82
Net margin%
6.84
8.02
6.77
7.36
10.03
8.77
9.30
11.00
12.66
11.91
14.59
10.03
8.39
94
27.08
P/E ratio (avg)x
21.65
24.40
23.82
25.55
26.34
28.06
30.51
31.07
31.95
26.44
25.49
30.51
25.95
46
9.735
EV/EBITx
32.88
32.05
35.81
37.96
42.98
48.46
52.66
59.45
55.75
18.50
25.46
52.66
40.47
77
20.31
FCF yield (avg)%
7.51
6.46
5.84
4.55
4.84
2.45
4.06
4.27
5.70
25.70
11.68
4.27
5.27
34
19.61
FCF margin%
33.34
33.14
30.39
29.08
28.31
25.61
25.30
22.72
21.54
14.84
5.34
25.30
28.69
28
0.197
FCF / Net incomex
1.055
1.012
0.870
0.936
0.899
0.773
0.772
0.830
0.850
1.283
0.411
0.830
0.884
89
28.36
ROIC%
13.58
10.95
11.00
13.68
12.91
12.88
12.66
12.11
12.67
11.99
2.78
12.67
12.78
94
25.03
Return on equity%
3.24
0.55
0.40
3.05
0.62
0.58
0.40
0.90
2.23
4.56
15.70
0.62
0.76
41
16.16
Return on assets%
2.79
5.66
3.34
1.65
3.33
6.00
5.60
3.87
2.03
7.64
22.25
3.87
3.34
58
353.59
EPS₩
419.04
463.38
510.48
524.23
514.57
519.32
529.38
602.00
613.44
373.69
368.03
3.19%
5.39%
—
5.23
EPS growth%
16.05
14.34
12.89
11.10
8.86
7.76
8.62
5.74
5.89
19.02
29.32
7.76
9.98
73
113.86
Bookvalue per sh₩
129.40
126.09
109.09
105.51
103.78
101.10
88.09
92.40
89.71
214.61
366.15
(3.19%)
(5.44%)
—
335.03
FCF per share₩
517.70
611.65
686.64
769.37
893.01
921.67
1,006
1,098
1,254
331.72
99.66
10.27%
11.28%
—
131.51
Dividend per sh₩
137.96
155.74
164.93
178.58
200.73
209.86
248.34
263.44
303.83
330.66
152.19
11.21%
8.68%
—
27.39
Div yield (avg)%
10.49
9.24
10.47
8.21
8.80
10.11
10.90
13.89
15.59
13.08
11.75
10.90
10.29
48
18.52
Payout ratio%
14.32
17.06
17.95
15.07
12.18
14.06
12.55
12.99
11.36
20.92
24.36
12.55
14.19
32
24.34
Shares (diluted)M
23.36
22.85
23.65
26.63
24.13
23.20
24.88
23.47
24.30
25.01
25.30
(1.81%)
(0.55%)
46
7.56
Buyback yield%
10.85
9.83
8.45
5.55
4.18
1.51
4.47
3.16
4.41
29.45
28.58
4.18
5.01
53
0.301
D/E ratiox
2.373
2.378
2.623
2.629
2.673
3.221
3.572
3.769
3.673
1.164
0.533
3.572
2.651
63
3.589
Enterprise value₩B
1.213
1.145
1.146
1.198
1.148
1.036
0.951
0.846
0.859
3.039
5.140
(6.43%)
(5.50%)
70
9.920
LT debt₩B
5.257
5.697
5.577
6.260
7.399
7.666
7.642
7.627
8.528
9.144
5.181
6.38%
6.86%
32
Revenue
₩13.33B
6.56%
1.00×
Cost of revenue
₩8.755B
6.16%
0.96×
Operating expenses
₩3.138B
6.97%
1.04×
Property and equipment
17.00%
Spread over hurdle
(4.95%)