12.15
Revenue₩B
12.71
13.44
14.03
14.99
15.65
16.44
17.69
19.12
20.64
21.69
12.83
6.74%
6.05%
32
7.00
Revenue growth%
24.30
23.87
21.64
24.38
25.28
27.91
28.62
26.42
26.37
29.24
28.68
27.91
25.82
82
11.52
Gross margin%
19.64
17.94
20.24
20.65
23.21
22.78
21.16
20.35
19.19
16.46
16.85
20.35
20.29
84
20.31
Operating margin%
13.16
11.26
12.19
14.13
11.98
10.63
13.04
14.68
13.34
12.72
27.45
13.04
12.88
62
28.51
Net margin%
3.69
6.17
7.59
4.95
6.41
8.92
5.92
8.38
9.01
6.34
17.16
8.38
6.37
68
18.62
P/E ratio (avg)x
18.13
20.59
20.73
22.39
24.67
24.85
23.65
24.92
26.89
27.27
18.64
24.92
24.16
89
8.139
EV/EBITx
22.58
25.28
25.49
28.26
31.25
31.97
34.80
33.34
30.44
27.56
30.57
31.97
29.35
34
25.40
FCF yield (avg)%
23.52
25.05
24.85
22.62
24.46
23.95
26.77
25.35
28.31
28.24
26.54
26.77
24.95
6
13.65
FCF margin%
19.93
17.71
14.82
13.94
11.62
11.77
11.62
14.17
15.45
16.46
18.98
14.17
14.49
29
0.857
FCF / Net incomex
1.217
1.227
1.339
1.341
1.284
1.268
1.325
1.332
1.440
1.350
1.332
1.332
1.328
92
29.70
ROIC%
8.56
11.42
9.69
7.45
10.18
10.64
13.56
14.72
13.07
15.45
29.94
13.56
11.03
48
28.07
Return on equity%
14.28
16.64
19.22
16.39
18.74
17.12
19.70
19.33
21.53
21.89
17.81
19.70
18.98
87
27.79
Return on assets%
0.40
0.40
0.63
0.40
2.83
3.75
1.89
0.40
1.38
0.40
10.86
1.38
0.51
75
380.06
EPS₩
146.60
127.41
122.53
105.65
98.20
92.93
81.07
70.71
76.60
65.95
419.34
(7.65%)
(7.21%)
—
12.67
EPS growth%
12.41
14.76
12.59
10.15
12.63
11.81
10.19
13.02
11.41
12.94
11.40
11.81
12.50
49
125.52
Bookvalue per sh₩
350.06
375.38
418.56
413.02
392.35
427.86
461.56
466.58
450.84
476.70
184.46
3.97%
4.16%
—
312.01
FCF per share₩
505.07
507.08
525.79
543.63
621.22
718.73
809.29
931.19
1,064
1,198
54.27
14.03%
10.46%
—
86.05
Dividend per sh₩
207.61
206.24
237.17
231.01
266.04
248.82
279.56
318.79
294.47
321.53
303.36
3.86%
5.74%
—
5.11
Div yield (avg)%
10.59
9.74
7.02
4.25
5.68
5.49
4.01
5.50
3.95
6.08
12.27
5.49
5.59
32
7.86
Payout ratio%
23.27
25.76
27.22
26.53
27.97
29.34
29.04
29.54
30.77
33.43
8.92
29.54
28.51
51
30.70
Shares (diluted)M
49.14
52.49
55.69
65.96
74.35
81.26
78.28
75.44
84.24
94.99
30.19
5.02%
8.15%
19
26.52
Buyback yield%
9.24
9.97
8.16
8.35
11.26
8.62
11.25
9.28
8.82
9.06
15.22
9.06
9.15
54
0.876
D/E ratiox
1.457
1.495
1.513
1.617
1.587
1.831
1.751
1.777
1.934
2.005
0.362
1.831
1.684
90
13.60
Enterprise value₩B
16.05
14.62
14.97
14.08
14.23
13.33
11.86
10.89
11.15
9.663
1.097
(7.45%)
(5.26%)
34
15.81
LT debt₩B
5.275
4.448
4.533
4.539
4.609
4.080
4.081
3.932
3.946
4.004
3.417
(2.78%)
(2.04%)
40
Revenue
₩21.69B
6.05%
1.00×
Cost of revenue
₩15.19B
6.05%
1.00×
Operating expenses
₩4.517B
6.68%
1.06×
Property and equipment
18.01%
Goodwill & intangibles
17.94%
Spread over hurdle
(4.40%)