70.19
Revenue₩B
52.65
56.00
60.26
63.69
68.53
72.51
77.52
82.47
87.08
91.58
77.52
5.97%
6.33%
82
26.92
Revenue growth%
17.73
17.28
16.76
14.93
13.16
15.29
14.00
15.36
15.95
18.79
2.31
15.36
15.65
90
11.47
Gross margin%
28.59
30.98
29.96
31.48
30.32
29.62
32.26
29.37
32.00
30.17
2.07
30.17
30.25
26
6.00
Operating margin%
8.56
8.92
10.57
10.06
12.42
11.13
12.88
9.91
12.47
11.86
26.65
11.86
10.85
54
17.45
Net margin%
22.18
23.25
23.03
20.77
21.85
21.27
19.76
18.53
19.31
20.52
17.46
19.76
21.02
77
26.83
P/E ratio (avg)x
21.39
20.69
19.80
18.83
18.97
19.73
19.59
18.24
17.55
17.86
29.86
18.24
19.28
9
15.31
EV/EBITx
13.84
14.98
16.72
17.11
17.49
19.26
19.18
21.18
22.11
24.36
18.93
21.18
18.33
83
20.26
FCF yield (avg)%
10.88
12.92
13.26
12.18
12.98
14.67
15.23
18.11
20.27
22.65
28.65
18.11
13.96
39
28.66
FCF margin%
27.81
25.29
23.76
23.82
23.32
22.16
19.34
22.33
24.92
26.62
16.85
22.33
23.79
58
1.698
FCF / Net incomex
0.253
0.237
0.253
0.289
0.320
0.314
0.343
0.383
0.424
0.451
1.616
0.383
0.317
78
2.90
ROIC%
22.39
19.50
16.80
16.35
14.98
13.99
14.62
17.03
18.20
17.56
19.86
17.03
16.92
25
16.07
Return on equity%
17.84
17.32
16.97
17.92
19.06
17.21
14.90
12.19
14.75
15.68
12.83
14.90
17.09
76
16.85
Return on assets%
6.01
6.17
5.40
2.52
1.19
0.40
0.40
1.51
3.55
0.91
2.28
0.91
2.01
95
1,569
EPS₩
491.91
510.81
518.19
534.23
557.30
578.05
626.52
684.54
808.07
832.57
1,677
8.36%
4.85%
—
2.55
EPS growth%
25.79
28.49
28.77
27.68
26.16
24.90
27.80
29.29
28.55
28.89
2.36
28.55
28.15
22
1,639
Bookvalue per sh₩
2,695
2,639
2,500
2,862
2,787
2,970
2,890
2,723
2,993
3,222
1,711
2.94%
3.13%
—
1,877
FCF per share₩
1,302
1,242
1,179
1,350
1,271
1,415
1,522
1,465
1,510
1,419
532.51
2.23%
1.26%
—
843.64
Dividend per sh₩
1,176
1,055
1,003
904.96
888.06
811.43
781.51
796.32
732.22
769.20
315.32
(2.83%)
(5.23%)
—
22.65
Div yield (avg)%
8.84
6.22
3.95
4.02
1.28
2.61
2.14
1.20
1.04
1.33
25.63
1.33
2.38
58
23.05
Payout ratio%
8.73
8.50
5.81
4.82
5.11
5.15
4.98
2.40
1.07
1.73
6.57
2.40
5.04
49
18.69
Shares (diluted)M
29.58
32.28
38.21
38.68
41.20
40.83
41.07
45.65
49.90
55.15
18.72
6.01%
8.18%
37
23.36
Buyback yield%
24.04
22.59
24.38
23.43
22.54
22.91
21.14
19.04
17.57
15.56
11.46
19.04
22.56
59
1.787
D/E ratiox
0.419
0.424
0.415
0.495
0.489
0.531
0.584
0.711
0.733
0.866
0.996
0.711
0.513
82
49.50
Enterprise value₩B
73.87
69.56
62.35
61.71
59.51
66.72
64.81
61.13
56.55
54.64
44.24
(1.69%)
(2.57%)
62
8.146
LT debt₩B
34.13
36.42
37.49
33.90
30.25
32.93
30.48
27.20
23.76
25.46
7.303
(3.39%)
(3.61%)
59
Revenue
₩91.58B
6.33%
1.00×
Cost of revenue
₩49.11B
6.20%
0.99×
Operating expenses
₩17.05B
6.56%
1.02×
Property and equipment
15.41%
Spread over hurdle
35.36%