14.26
Revenue₩B
13.47
14.37
15.04
16.14
17.21
18.39
19.03
20.20
21.07
21.71
15.62
4.75%
5.56%
52
3.56
Revenue growth%
26.54
29.34
26.89
29.80
31.54
34.22
31.33
30.66
30.06
29.05
7.95
30.66
29.93
67
2.22
Gross margin%
23.22
20.86
23.33
22.32
20.96
22.83
22.35
22.26
23.69
23.04
4.96
22.83
22.59
21
27.83
Operating margin%
4.39
5.74
6.79
7.94
9.17
10.85
9.63
12.53
11.05
8.41
29.31
10.85
8.79
72
3.04
Net margin%
34.13
32.72
35.29
34.28
36.98
35.41
38.24
37.04
35.68
37.05
23.73
37.04
35.54
85
24.86
P/E ratio (avg)x
14.64
15.33
14.26
15.24
15.59
16.72
16.62
15.47
14.88
13.94
37.19
15.47
15.28
47
23.94
EV/EBITx
43.96
40.12
39.15
35.15
35.02
33.52
35.36
37.99
41.13
46.03
19.89
37.99
38.57
30
22.53
FCF yield (avg)%
3.37
1.76
3.54
5.85
4.58
2.63
1.18
2.46
4.21
6.64
19.69
2.63
3.45
6
29.78
FCF margin%
21.33
22.58
21.32
23.60
21.49
20.64
23.21
25.32
26.92
28.46
29.46
25.32
22.89
7
1.518
FCF / Net incomex
0.605
0.595
0.638
0.624
0.594
0.609
0.579
0.619
0.551
0.551
1.114
0.579
0.600
68
17.90
ROIC%
18.39
20.91
22.85
21.80
23.69
25.31
23.95
21.56
19.81
21.80
7.25
21.80
21.80
36
2.18
Return on equity%
9.12
9.07
6.88
4.07
1.42
0.40
0.40
0.40
0.40
2.98
25.12
0.40
2.20
6
27.84
Return on assets%
17.22
14.77
13.98
12.26
10.26
7.60
9.18
10.34
9.25
12.20
9.86
9.25
11.27
21
233.88
EPS₩
1,547
1,844
1,874
2,157
2,319
2,651
2,936
3,088
3,187
3,771
257.79
10.21%
10.89%
—
23.17
EPS growth%
9.68
8.32
9.00
8.90
11.83
12.14
9.47
7.54
4.70
5.32
10.17
7.54
8.95
91
1,211
Bookvalue per sh₩
1,129
1,232
1,363
1,428
1,543
1,492
1,499
1,690
1,978
1,918
879.50
4.45%
6.01%
—
1,135
FCF per share₩
1,146
1,100
1,133
1,174
1,203
1,217
1,225
1,240
1,268
1,287
856.30
1.37%
0.20%
—
1,130
Dividend per sh₩
817.80
822.59
867.09
952.29
926.00
965.11
925.26
1,057
1,034
1,081
676.74
3.15%
3.61%
—
9.03
Div yield (avg)%
19.46
18.99
20.64
19.70
21.49
22.29
24.95
27.11
24.96
27.22
15.05
24.96
21.89
66
16.06
Payout ratio%
9.63
11.07
12.89
12.71
11.88
14.25
16.31
19.11
20.63
20.74
26.76
19.11
13.57
61
12.88
Shares (diluted)M
15.05
17.12
18.16
21.09
24.45
28.38
28.84
33.38
36.04
42.78
12.75
11.84%
10.79%
66
21.83
Buyback yield%
5.38
6.22
5.25
2.57
0.40
0.40
0.40
3.15
0.41
0.93
19.20
0.41
1.75
20
0.417
D/E ratiox
0.879
0.825
0.791
0.738
0.766
0.850
0.794
0.834
0.899
0.853
1.283
0.850
0.829
22
20.55
Enterprise value₩B
14.57
16.68
17.18
19.22
20.60
24.06
24.84
27.91
28.33
32.16
3.200
9.31%
9.68%
18
6.094
LT debt₩B
10.82
12.78
15.07
16.33
16.11
16.58
17.97
18.58
19.94
20.01
20.62
4.43%
7.37%
80
Revenue
₩21.71B
5.56%
1.00×
Cost of revenue
₩15.20B
5.56%
1.00×
Operating expenses
₩3.912B
6.64%
1.11×
Property and equipment
17.92%
Spread over hurdle
(4.66%)