11.41
Revenue₩B
16.74
17.49
17.83
18.03
18.82
19.78
20.83
22.04
23.08
23.62
12.55
4.64%
3.75%
72
10.16
Revenue growth%
18.68
16.54
16.47
17.30
19.83
19.50
20.31
17.80
17.54
14.63
16.99
17.80
17.67
17
17.65
Gross margin%
2.00
0.40
1.33
2.78
3.92
4.32
3.57
5.87
5.32
2.57
22.54
4.32
3.17
58
18.68
Operating margin%
21.69
19.14
21.84
24.36
22.26
20.41
19.23
18.36
19.92
20.64
19.15
19.92
20.53
84
2.55
Net margin%
10.55
10.96
11.14
14.03
13.46
13.18
13.74
15.18
12.32
15.23
14.06
13.74
13.32
74
25.26
P/E ratio (avg)x
19.44
19.35
20.28
20.95
20.80
18.38
17.93
18.98
19.51
20.73
7.329
18.98
19.48
76
10.22
EV/EBITx
17.44
18.75
20.79
19.86
21.25
21.46
23.57
22.40
21.60
20.27
19.23
21.60
21.02
17
19.23
FCF yield (avg)%
23.39
24.59
23.73
22.50
23.09
22.35
20.79
20.52
19.15
20.54
13.46
20.54
22.42
92
23.12
FCF margin%
20.90
18.87
19.01
17.20
19.65
20.82
22.53
21.54
20.73
17.92
28.41
20.82
20.19
41
0.487
FCF / Net incomex
0.156
0.174
0.174
0.181
0.202
0.196
0.186
0.189
0.171
0.185
1.532
0.186
0.183
77
2.95
ROIC%
11.29
10.29
11.86
14.54
16.89
18.73
20.71
18.44
18.32
15.61
19.06
18.44
16.25
60
19.81
Return on equity%
30.33
29.57
29.76
28.86
26.35
27.25
27.76
29.62
28.73
26.33
11.02
27.76
28.80
41
4.14
Return on assets%
15.42
15.39
18.11
18.00
17.70
20.42
19.44
18.98
16.02
18.66
5.92
18.98
18.05
90
104.27
EPS₩
210.42
225.72
209.20
237.43
221.71
237.10
232.44
260.17
248.26
283.59
111.79
5.05%
3.78%
—
11.10
EPS growth%
16.36
19.01
21.34
23.66
24.86
25.97
26.81
25.44
23.43
22.61
8.04
25.44
23.55
51
164.25
Bookvalue per sh₩
64.36
65.59
66.81
74.17
76.21
75.05
86.85
91.52
106.20
119.88
206.83
9.48%
7.28%
—
242.03
FCF per share₩
319.35
343.78
340.32
337.54
359.20
414.26
404.00
479.76
553.56
595.28
143.06
10.63%
5.93%
—
264.59
Dividend per sh₩
249.68
250.69
240.08
242.32
267.47
292.67
280.99
273.73
282.00
272.24
146.44
0.35%
0.56%
—
29.53
Div yield (avg)%
6.52
9.04
10.37
7.53
6.82
9.63
10.57
9.30
8.95
7.98
10.42
9.30
9.00
61
19.77
Payout ratio%
5.69
3.11
5.47
2.79
0.40
0.96
1.80
0.40
0.40
2.07
17.62
0.96
1.93
51
16.72
Shares (diluted)M
20.23
20.60
18.88
18.30
21.06
21.72
22.84
21.26
22.04
23.58
16.52
2.28%
2.03%
53
18.23
Buyback yield%
8.10
7.00
6.51
5.19
4.19
2.76
2.94
0.40
0.40
2.26
24.47
2.26
3.56
25
1.412
D/E ratiox
1.188
1.290
1.313
1.545
1.509
1.675
1.776
1.843
1.739
1.997
1.560
1.776
1.610
54
9.027
Enterprise value₩B
9.183
8.199
7.446
7.500
7.107
7.696
7.103
6.769
6.289
6.116
11.05
(2.96%)
(3.79%)
52
7.852
LT debt₩B
16.99
19.08
19.52
18.15
18.83
18.40
16.86
16.84
15.42
14.78
3.565
(4.73%)
(2.41%)
75
Revenue
₩23.62B
3.75%
1.00×
Cost of revenue
₩12.79B
4.10%
1.03×
Operating expenses
₩4.043B
2.81%
0.91×
Goodwill & intangibles
18.88%
Property and equipment
18.71%
Spread over hurdle
77.50%