53.27
Revenue₩B
71.59
72.45
72.84
72.95
76.19
77.58
80.00
80.63
82.74
86.11
56.29
2.48%
2.26%
83
4.42
Revenue growth%
25.63
27.51
24.79
26.64
27.84
30.09
30.96
29.24
26.95
28.60
12.76
29.24
27.67
54
23.71
Gross margin%
25.84
24.03
22.95
24.46
25.31
24.85
22.17
19.23
16.42
18.04
22.45
19.23
23.49
8
14.25
Operating margin%
11.86
10.25
9.11
7.05
8.80
5.88
5.43
4.95
4.79
5.12
11.37
5.12
6.47
31
20.24
Net margin%
2.92
5.77
8.51
8.72
8.80
9.42
8.94
11.53
13.76
11.47
14.33
11.47
8.87
48
27.52
P/E ratio (avg)x
43.77
47.65
44.89
40.57
45.70
47.63
43.63
41.42
41.20
42.08
14.87
42.08
43.70
24
28.70
EV/EBITx
26.51
27.26
27.43
28.77
29.70
28.44
24.72
23.43
25.76
26.90
18.36
25.76
27.08
88
25.68
FCF yield (avg)%
15.90
13.47
12.13
11.99
11.80
10.43
12.03
10.14
9.62
11.18
15.31
10.43
11.90
63
18.67
FCF margin%
0.40
0.40
0.40
3.34
0.66
0.40
0.43
1.80
3.46
4.75
9.71
1.80
0.55
28
0.187
FCF / Net incomex
2.573
3.043
3.583
4.292
4.303
4.898
5.163
6.159
6.393
7.680
1.374
6.159
4.600
21
2.30
ROIC%
12.60
14.03
13.87
16.72
16.69
17.21
19.67
20.84
21.00
23.54
13.83
20.84
16.97
40
21.74
Return on equity%
15.52
17.63
19.96
18.17
18.38
19.16
17.68
19.37
16.96
17.79
14.74
17.79
17.98
6
29.72
Return on assets%
27.82
25.19
23.69
21.79
20.61
19.20
17.33
15.56
14.22
11.23
26.35
15.56
19.90
39
413.81
EPS₩
887.41
903.64
881.67
887.50
930.76
869.27
844.60
953.08
987.63
921.95
437.97
(0.19%)
0.68%
—
27.24
EPS growth%
10.00
9.55
11.55
13.39
15.16
15.06
17.42
19.93
22.60
20.25
24.88
19.93
15.11
30
1,469
Bookvalue per sh₩
1,599
1,576
1,592
1,752
1,796
1,632
1,471
1,340
1,236
1,193
1,381
(7.86%)
(2.03%)
—
2,483
FCF per share₩
2,287
2,561
2,482
2,735
2,576
2,724
3,006
2,865
3,085
3,221
813.58
4.57%
3.33%
—
2,564
Dividend per sh₩
2,989
2,800
2,859
3,287
3,715
3,512
3,230
3,150
3,505
3,459
2,507
(1.42%)
2.23%
—
5.90
Div yield (avg)%
10.91
13.18
15.66
14.97
12.84
14.00
12.14
13.58
13.96
14.91
2.00
13.96
13.77
70
11.52
Payout ratio%
27.05
27.53
29.04
26.94
26.55
29.50
28.71
28.57
26.85
24.99
18.96
28.57
27.29
57
23.42
Shares (diluted)M
38.18
44.00
43.46
49.17
47.72
54.45
53.82
63.76
62.58
64.10
24.35
6.08%
5.89%
31
6.08
Buyback yield%
8.93
10.74
12.62
13.37
12.85
14.64
14.76
14.56
15.93
17.09
19.21
14.76
13.97
18
0.944
D/E ratiox
0.809
0.795
0.829
0.968
1.139
1.194
1.178
1.322
1.422
1.400
1.797
1.322
1.159
35
42.86
Enterprise value₩B
6.881
7.107
6.254
6.686
5.928
5.844
6.434
6.889
6.061
6.253
34.49
1.07%
(2.05%)
69
30.66
LT debt₩B
74.36
69.55
69.97
75.26
85.96
78.39
84.46
82.56
94.04
86.62
10.92
0.15%
2.00%
29
Revenue
₩86.11B
2.26%
1.00×
Cost of revenue
₩46.72B
2.16%
0.99×
Operating expenses
₩14.01B
2.60%
1.03×
Goodwill & intangibles
18.63%
Property and equipment
15.11%
Spread over hurdle
26.80%