32.71
Revenue₩B
64.18
67.64
72.41
75.94
78.06
79.93
84.99
90.54
92.50
97.60
35.19
4.57%
5.00%
58
5.09
Revenue growth%
11.60
9.91
10.32
9.99
12.75
10.63
10.74
9.10
11.84
9.02
10.98
10.63
10.47
46
14.11
Gross margin%
6.24
7.21
5.45
6.98
4.29
2.32
4.77
2.85
2.25
0.98
12.59
2.32
4.53
15
4.49
Operating margin%
10.41
11.34
9.60
6.94
6.15
3.93
5.62
4.88
7.32
6.79
21.96
5.62
6.86
31
20.20
Net margin%
27.05
26.04
27.01
24.84
22.89
24.77
24.13
25.84
25.18
24.20
11.50
24.77
25.01
54
6.646
P/E ratio (avg)x
9.547
8.859
8.818
9.888
9.165
8.372
7.673
7.095
7.293
7.877
32.65
7.673
8.595
52
31.73
EV/EBITx
39.53
36.54
39.05
42.28
39.58
42.09
48.79
54.60
54.42
62.42
19.66
54.42
42.19
28
14.26
FCF yield (avg)%
4.82
2.53
0.82
3.16
3.68
0.73
1.28
1.89
1.05
0.40
2.08
1.05
1.59
93
24.51
FCF margin%
20.02
19.17
16.92
19.88
18.32
19.74
20.24
22.72
21.42
21.47
11.30
21.42
19.95
53
1.758
FCF / Net incomex
0.548
0.585
0.590
0.654
0.599
0.672
0.763
0.734
0.829
0.858
1.491
0.763
0.663
54
19.89
ROIC%
18.48
20.36
18.45
18.10
16.08
17.96
15.25
15.03
13.12
11.13
18.51
15.03
17.02
92
26.62
Return on equity%
10.99
9.44
10.60
10.03
8.13
6.74
4.43
5.32
5.77
6.06
17.04
5.77
7.44
64
2.53
Return on assets%
7.74
7.52
6.34
3.85
1.77
0.40
1.76
0.93
0.40
2.01
12.68
0.93
1.89
61
941.42
EPS₩
235.86
257.45
298.86
306.73
371.36
401.64
469.30
474.15
559.41
587.81
1,050
9.62%
9.32%
—
22.42
EPS growth%
6.46
8.83
7.24
6.75
6.57
8.57
10.80
12.94
13.01
15.29
6.15
12.94
8.70
25
868.32
Bookvalue per sh₩
1,480
1,547
1,733
1,935
1,973
2,157
2,209
2,417
2,626
2,770
1,022
7.02%
7.86%
—
157.95
FCF per share₩
856.17
835.61
845.87
856.60
868.80
890.88
1,031
1,227
1,400
1,615
902.37
13.20%
8.14%
—
697.34
Dividend per sh₩
739.46
722.31
686.03
710.15
726.94
778.47
852.29
756.10
766.13
831.04
444.26
2.71%
0.24%
—
8.65
Div yield (avg)%
9.90
11.04
13.49
15.97
14.57
16.52
14.05
15.25
12.85
11.20
27.80
14.05
13.77
54
21.73
Payout ratio%
23.68
26.36
26.55
26.17
28.47
28.25
28.56
30.98
30.41
29.72
4.04
29.72
28.36
91
64.62
Shares (diluted)M
86.15
88.71
96.22
90.27
85.60
91.34
82.85
89.66
97.76
89.04
65.06
0.79%
0.84%
45
15.94
Buyback yield%
2.82
3.26
5.00
4.86
3.73
5.95
4.22
3.00
5.56
6.23
27.91
5.56
4.54
62
1.433
D/E ratiox
2.077
2.243
2.452
2.502
2.546
2.693
2.893
3.129
2.844
2.524
1.118
2.844
2.535
88
35.13
Enterprise value₩B
11.88
11.06
11.79
11.88
12.33
12.57
13.49
13.20
11.75
11.02
33.11
(2.23%)
(1.14%)
63
21.53
LT debt₩B
75.29
88.94
88.73
97.03
106.3
108.0
111.4
115.7
112.6
108.8
55.06
0.47%
4.53%
85
Revenue
₩97.60B
5.00%
1.00×
Cost of revenue
₩68.32B
5.00%
1.00×
Operating expenses
₩19.92B
5.42%
1.04×
Property and equipment
17.51%
Spread over hurdle
11.11%