15.81
Revenue₩B
9.512
10.04
10.76
11.69
12.35
13.06
13.85
14.93
16.15
17.12
17.66
6.76%
6.72%
65
2.95
Revenue growth%
0.40
0.40
0.40
0.97
1.01
0.40
1.88
3.03
1.11
0.40
24.68
1.11
0.69
85
22.57
Gross margin%
14.23
12.99
10.02
10.93
10.58
13.49
11.74
12.84
11.43
9.04
23.99
11.74
11.59
76
21.66
Operating margin%
26.68
27.18
29.57
29.07
30.11
31.29
33.57
30.58
31.75
34.55
2.29
31.75
30.34
89
27.90
Net margin%
27.78
27.09
27.72
28.38
26.43
24.62
27.39
29.72
32.69
32.82
2.06
29.72
27.75
92
7.146
P/E ratio (avg)x
33.39
35.80
34.46
32.18
30.95
31.80
29.21
27.16
29.26
31.01
23.16
29.26
31.41
66
20.78
EV/EBITx
16.58
15.57
15.89
16.27
15.80
17.41
17.32
16.00
16.66
16.60
26.97
16.66
16.43
71
3.45
FCF yield (avg)%
10.70
10.24
9.78
7.07
8.55
6.74
5.06
2.67
2.07
2.15
10.41
2.67
6.91
74
16.25
FCF margin%
14.46
11.62
11.30
11.52
8.90
7.43
10.13
11.04
10.08
12.70
7.89
10.13
11.17
80
0.335
FCF / Net incomex
1.294
1.397
1.667
1.670
1.755
2.027
2.461
2.820
3.216
3.709
0.511
2.820
1.891
64
24.65
ROIC%
19.03
16.73
13.92
13.12
15.80
14.73
15.02
17.62
15.54
15.48
29.29
15.48
15.51
45
23.25
Return on equity%
25.15
27.09
28.65
29.52
32.50
29.65
31.30
29.72
32.07
31.55
9.11
31.30
29.69
70
28.80
Return on assets%
7.77
5.01
6.29
3.61
3.94
3.50
3.23
1.27
0.40
1.84
10.98
1.84
3.55
12
285.56
EPS₩
56.10
58.04
55.41
54.26
46.93
42.38
37.91
41.04
38.42
34.84
291.58
(5.78%)
(5.16%)
—
9.93
EPS growth%
21.22
20.80
18.51
18.52
19.88
22.42
25.18
22.49
20.02
21.23
15.68
22.42
21.01
29
150.77
Bookvalue per sh₩
114.90
127.53
135.90
152.06
141.95
130.91
134.81
149.88
136.37
131.79
296.62
(1.47%)
1.59%
—
170.08
FCF per share₩
82.45
81.63
83.02
88.76
88.24
88.55
103.92
124.47
124.65
146.53
95.90
10.68%
7.42%
—
242.93
Dividend per sh₩
198.14
184.18
208.27
211.40
194.00
213.09
209.51
223.31
218.46
245.70
174.15
4.84%
3.38%
—
11.95
Div yield (avg)%
7.69
8.45
9.74
10.82
8.67
10.44
11.88
9.52
9.28
10.01
15.53
10.01
9.63
84
6.15
Payout ratio%
3.36
3.80
0.92
1.29
3.46
3.57
4.47
4.98
4.93
5.42
21.69
4.93
3.68
23
18.96
Shares (diluted)M
16.66
14.72
15.20
14.68
14.60
12.81
12.91
14.21
13.47
12.22
19.48
(3.49%)
(3.95%)
50
8.01
Buyback yield%
28.46
31.03
30.07
31.85
31.20
32.88
35.80
36.50
36.58
36.77
7.86
36.50
32.36
48
1.370
D/E ratiox
1.498
1.405
1.576
1.656
1.892
2.054
2.021
2.109
2.159
2.450
0.264
2.109
1.957
87
4.528
Enterprise value₩B
1.903
1.961
1.932
2.036
2.420
2.320
2.557
2.543
2.491
2.762
9.190
2.68%
4.78%
86
11.24
LT debt₩B
0.805
0.735
0.768
0.686
0.606
0.615
0.587
0.621
0.535
0.557
7.532
(1.68%)
(2.92%)
34
Revenue
₩17.12B
6.72%
1.00×
Cost of revenue
₩10.21B
6.81%
1.01×
Operating expenses
₩3.695B
6.48%
0.98×
Property and equipment
17.73%
Spread over hurdle
(4.77%)