34.39
Revenue₩B
38.37
41.17
43.77
47.29
51.77
56.18
59.06
62.07
68.20
74.25
37.36
7.48%
7.53%
10
3.08
Revenue growth%
13.00
13.68
15.82
15.53
16.30
15.63
16.55
14.78
15.44
15.75
22.83
15.63
15.58
67
10.29
Gross margin%
10.78
8.25
7.88
5.84
8.14
9.43
7.20
10.08
7.72
6.53
16.66
7.72
8.01
81
9.21
Operating margin%
0.55
0.40
0.40
0.40
2.42
2.22
4.60
6.73
3.91
5.85
5.44
4.60
2.32
54
26.01
Net margin%
20.03
20.50
20.34
17.98
20.24
20.11
18.37
18.67
18.15
19.96
5.74
18.67
20.00
7
6.985
P/E ratio (avg)x
8.845
7.837
8.438
8.496
8.633
9.382
9.388
9.233
8.821
8.287
21.39
9.233
8.727
41
18.15
EV/EBITx
6.205
5.844
6.257
6.619
7.130
7.154
6.354
6.771
6.004
6.006
34.48
6.354
6.306
63
13.47
FCF yield (avg)%
23.55
24.43
25.62
28.61
29.41
27.35
27.53
26.78
29.63
26.68
5.76
27.35
27.07
93
17.76
FCF margin%
26.28
25.76
26.92
27.41
27.68
26.80
24.05
25.19
27.63
29.33
14.38
26.80
26.86
39
1.129
FCF / Net incomex
2.379
2.868
3.369
4.027
4.802
5.151
5.748
5.985
6.092
6.740
1.076
5.985
4.977
44
3.20
ROIC%
20.52
20.70
18.70
18.50
17.65
20.31
22.72
24.45
27.28
29.38
28.15
24.45
20.61
30
10.26
Return on equity%
13.00
13.79
16.25
14.18
16.99
16.86
15.19
16.00
17.52
19.81
7.98
16.86
16.13
45
21.58
Return on assets%
25.27
24.99
24.05
24.45
24.71
23.93
25.48
27.91
28.90
26.97
17.78
26.97
25.13
65
1,569
EPS₩
2,100
2,143
2,252
2,085
2,169
2,481
2,331
2,600
2,384
2,434
1,756
2.34%
0.81%
—
14.29
EPS growth%
9.10
11.89
14.85
17.08
15.05
12.20
12.51
12.60
11.35
9.72
9.08
12.20
12.36
19
764.53
Bookvalue per sh₩
986.44
1,046
1,250
1,428
1,535
1,637
1,839
2,110
2,556
2,964
1,507
14.06%
12.26%
—
1,959
FCF per share₩
3,768
4,306
5,021
5,103
5,201
6,082
6,826
7,523
8,316
8,370
754.25
9.99%
9.83%
—
2,195
Dividend per sh₩
629.57
679.84
620.58
662.38
577.39
566.18
611.80
659.93
703.69
710.47
757.95
4.24%
(0.48%)
—
6.41
Div yield (avg)%
22.88
21.78
18.89
18.24
21.11
19.43
18.13
17.07
16.79
16.09
16.97
17.07
18.56
60
14.72
Payout ratio%
16.44
15.50
14.43
11.96
10.87
8.39
10.67
10.16
11.62
11.96
26.83
10.67
11.79
50
13.60
Shares (diluted)M
14.29
13.63
13.73
14.07
13.25
14.73
13.82
14.44
13.30
12.37
13.73
(1.36%)
(2.17%)
89
12.07
Buyback yield%
11.03
10.41
12.25
9.51
8.20
8.21
6.66
8.21
10.00
9.09
2.48
8.21
9.30
61
0.489
D/E ratiox
1.324
1.550
1.643
1.673
1.917
1.975
2.026
2.390
2.701
2.724
1.503
2.390
1.946
6
20.82
Enterprise value₩B
88.76
83.22
77.54
87.34
93.35
92.92
104.3
105.7
107.9
118.9
52.26
4.96%
4.04%
95
69.56
LT debt₩B
42.15
42.59
48.08
49.79
53.77
61.37
68.04
68.71
65.88
65.31
66.64
3.96%
4.35%
23
Revenue
₩74.25B
7.53%
1.00×
Cost of revenue
₩34.96B
7.52%
1.00×
Operating expenses
₩14.79B
7.15%
0.97×
Property and equipment
16.11%
Spread over hurdle
13.57%