32.60
Revenue₩B
34.20
37.21
40.13
43.51
46.18
50.08
54.61
58.22
62.08
65.17
33.46
7.13%
7.16%
78
22.84
Revenue growth%
24.57
25.03
23.57
25.90
23.77
21.81
23.32
20.41
20.67
19.57
25.54
20.67
23.44
88
22.58
Gross margin%
21.41
22.67
21.40
21.95
19.64
21.29
19.79
20.74
20.52
22.36
21.09
20.74
21.34
31
4.45
Operating margin%
0.40
0.40
2.69
5.49
6.46
6.37
5.50
8.19
8.52
6.68
14.61
6.68
5.94
46
12.17
Net margin%
10.77
8.09
5.76
2.88
0.40
0.40
1.49
0.40
0.40
0.40
14.28
0.40
0.94
88
7.318
P/E ratio (avg)x
32.58
29.96
29.20
31.13
29.63
32.91
36.34
35.54
36.93
33.36
12.44
35.54
32.74
54
35.37
EV/EBITx
12.25
13.86
13.95
16.39
19.54
23.24
24.33
24.93
29.96
32.55
26.07
24.93
21.39
56
29.71
FCF yield (avg)%
19.07
20.95
21.40
20.88
19.37
20.77
20.97
20.51
21.29
20.84
8.79
20.84
20.86
30
22.20
FCF margin%
24.47
26.82
29.60
30.59
30.64
32.42
30.36
32.10
32.33
31.01
15.55
32.10
30.62
34
1.397
FCF / Net incomex
1.021
1.116
1.228
1.186
1.171
1.234
1.213
1.263
1.338
1.390
1.514
1.263
1.220
9
21.10
ROIC%
22.07
19.23
19.14
21.46
20.79
20.01
21.65
21.49
20.15
17.66
19.33
20.15
20.47
35
5.35
Return on equity%
0.40
0.40
2.66
2.54
2.81
4.11
4.55
2.60
1.62
1.82
18.41
2.60
2.57
76
16.62
Return on assets%
12.25
9.76
10.64
10.81
13.33
13.49
14.37
11.68
10.28
8.19
22.53
11.68
11.25
74
1,514
EPS₩
2,557
2,421
2,462
2,318
2,406
2,718
2,429
2,384
2,412
2,422
1,563
0.13%
(0.41%)
—
9.93
EPS growth%
26.88
28.03
28.39
29.63
28.32
31.23
28.71
29.82
27.64
26.50
23.09
28.71
28.36
32
1,509
Bookvalue per sh₩
1,556
1,464
1,377
1,284
1,170
1,049
1,105
1,097
1,148
1,068
683.22
(1.79%)
(3.69%)
—
1,604
FCF per share₩
2,634
2,951
3,363
3,513
3,949
4,372
4,882
4,720
5,396
5,917
1,747
8.42%
9.90%
—
2,089
Dividend per sh₩
782.51
743.63
745.69
763.40
837.11
856.55
813.30
873.18
843.65
886.31
1,987
1.15%
0.19%
—
25.82
Div yield (avg)%
7.29
4.39
6.17
6.29
6.01
7.90
5.12
7.33
8.88
11.05
14.25
7.90
6.79
58
2.45
Payout ratio%
11.20
9.91
12.76
10.86
11.85
8.91
7.13
9.40
11.87
11.61
10.73
9.40
11.03
41
13.44
Shares (diluted)M
13.25
14.55
13.08
12.33
12.69
13.66
12.67
12.32
11.42
12.25
13.42
(0.71%)
(1.61%)
14
20.38
Buyback yield%
10.61
12.50
9.70
8.12
9.02
9.93
9.75
9.41
12.33
10.81
16.68
9.93
9.84
70
1.596
D/E ratiox
0.691
0.706
0.786
0.775
0.759
0.781
0.896
0.841
0.933
0.885
0.827
0.885
0.784
32
26.59
Enterprise value₩B
56.81
57.75
63.13
71.33
73.41
83.54
87.87
102.4
104.2
97.37
43.97
5.81%
4.85%
50
14.79
LT debt₩B
28.35
28.47
32.15
37.00
41.12
46.43
54.02
54.98
56.85
60.50
3.052
8.03%
7.88%
55
Revenue
₩65.17B
7.16%
1.00×
Cost of revenue
₩39.01B
6.98%
0.98×
Operating expenses
₩14.36B
7.28%
1.01×
Property and equipment
16.61%
Spread over hurdle
(3.53%)