23.66
Revenue₩B
11.51
12.53
13.82
14.82
15.81
17.13
18.99
21.08
22.85
25.09
25.59
9.68%
9.21%
88
17.27
Revenue growth%
10.70
12.46
14.16
12.55
14.05
11.33
9.59
9.83
8.73
8.00
28.86
9.59
11.01
94
10.93
Gross margin%
11.22
8.41
7.73
9.48
11.56
11.78
9.50
8.13
7.05
5.54
26.72
8.13
8.95
93
8.78
Operating margin%
20.86
20.95
18.20
17.41
14.49
14.74
14.87
14.09
16.33
14.49
2.06
14.74
15.60
36
15.90
Net margin%
0.40
0.40
1.12
0.40
0.40
3.35
6.07
7.45
8.41
9.14
16.24
7.45
2.24
21
24.95
P/E ratio (avg)x
20.02
22.57
26.16
29.33
29.15
31.68
32.49
33.93
33.52
39.91
34.40
33.52
30.51
74
11.86
EV/EBITx
35.95
34.07
35.79
34.50
35.99
35.64
37.41
40.54
41.31
45.99
6.532
40.54
35.97
93
15.26
FCF yield (avg)%
23.48
25.44
27.48
30.04
30.25
29.63
28.51
25.80
28.50
31.19
22.89
28.51
28.50
69
2.62
FCF margin%
15.82
18.68
18.72
16.93
16.18
17.98
15.46
14.36
16.67
18.88
21.17
16.67
16.80
25
1.430
FCF / Net incomex
1.710
1.957
2.096
2.056
2.388
2.508
2.874
2.852
2.806
3.147
1.406
2.852
2.448
11
24.11
ROIC%
24.93
24.82
26.67
29.52
27.79
27.82
28.75
26.70
29.60
28.20
29.08
28.20
27.81
36
11.44
Return on equity%
18.17
20.87
18.95
18.99
20.94
21.30
19.77
20.55
21.64
20.43
24.25
20.55
20.49
10
24.11
Return on assets%
18.16
17.88
15.95
17.38
15.15
17.18
20.01
19.39
17.72
15.11
23.61
17.72
17.55
35
936.91
EPS₩
645.74
587.67
606.72
647.84
663.52
734.06
708.67
765.75
715.95
765.98
1,002
2.91%
2.65%
—
7.31
EPS growth%
19.41
18.01
19.65
19.50
19.30
22.25
20.06
20.18
22.29
22.57
4.77
22.25
19.86
43
417.09
Bookvalue per sh₩
1,155
1,211
1,317
1,397
1,486
1,587
1,800
1,669
1,693
1,760
550.02
3.44%
5.83%
—
620.98
FCF per share₩
563.87
567.84
623.41
729.31
818.38
887.19
964.23
1,046
1,145
1,129
797.45
6.65%
8.42%
—
593.33
Dividend per sh₩
1,076
1,242
1,391
1,342
1,346
1,539
1,523
1,443
1,687
1,880
783.37
6.91%
5.78%
—
11.51
Div yield (avg)%
22.50
20.01
17.73
16.52
19.33
20.56
19.52
19.84
19.40
20.99
2.20
19.84
19.68
79
14.84
Payout ratio%
11.19
13.27
14.07
12.17
10.61
11.68
13.22
13.04
13.25
15.19
9.42
13.22
13.13
44
14.86
Shares (diluted)M
17.42
19.71
19.38
21.08
24.08
26.42
28.10
28.70
28.15
30.29
14.06
4.70%
5.18%
41
15.35
Buyback yield%
25.49
26.77
28.25
29.66
29.12
31.71
33.77
31.46
29.23
30.73
5.05
31.46
29.45
37
0.829
D/E ratiox
1.369
1.548
1.408
1.596
1.642
1.480
1.472
1.609
1.729
1.681
0.297
1.609
1.572
22
21.45
Enterprise value₩B
14.16
13.26
14.09
15.59
17.10
17.18
17.71
18.42
17.64
16.39
1.583
(0.85%)
2.50%
88
26.56
LT debt₩B
3.367
3.790
4.015
4.043
3.835
3.518
3.304
3.591
3.366
3.660
3.703
(0.93%)
1.48%
44
Revenue
₩25.09B
9.21%
1.00×
Cost of revenue
₩17.56B
9.21%
1.00×
Operating expenses
₩4.570B
9.16%
0.99×
Property and equipment
16.72%
Spread over hurdle
(4.31%)