2.303
Revenue₩B
7.970
8.493
8.835
9.514
10.11
10.77
11.67
12.53
13.45
13.96
2.431
6.65%
6.64%
36
27.47
Revenue growth%
19.85
17.29
19.34
19.17
17.39
20.05
18.95
17.06
19.40
19.41
6.16
19.40
19.26
56
4.69
Gross margin%
12.45
14.98
14.41
15.79
14.97
13.87
12.55
14.48
14.08
15.03
6.46
14.08
14.45
33
3.02
Operating margin%
9.14
11.09
11.02
12.03
9.24
6.51
9.01
6.17
3.30
3.58
24.25
6.17
9.07
41
2.88
Net margin%
22.04
24.23
23.24
25.72
26.30
27.34
26.96
28.53
30.96
30.97
22.48
28.53
26.63
52
24.49
P/E ratio (avg)x
35.90
36.35
34.08
32.84
31.73
32.76
30.81
31.39
34.74
34.28
9.732
32.76
33.46
79
28.14
EV/EBITx
19.71
21.24
21.00
20.84
22.40
22.11
21.60
19.41
21.06
23.23
11.77
21.60
21.15
76
6.12
FCF yield (avg)%
10.71
7.92
8.02
7.98
6.20
8.59
6.82
4.56
3.61
3.24
10.05
4.56
7.37
51
26.97
FCF margin%
22.94
21.39
22.74
24.59
25.92
23.03
23.33
22.65
24.05
26.64
14.89
23.33
23.18
72
0.863
FCF / Net incomex
0.266
0.260
0.241
0.255
0.286
0.260
0.240
0.222
0.226
0.226
1.056
0.226
0.248
87
24.85
ROIC%
1.75
4.73
7.67
8.89
6.88
7.53
6.71
4.19
3.30
3.33
29.56
4.19
5.72
35
26.14
Return on equity%
2.94
2.46
5.19
4.38
4.07
5.54
8.12
5.23
8.19
8.59
15.63
8.12
5.21
89
19.20
Return on assets%
24.37
25.42
24.01
23.93
25.74
25.30
25.95
24.12
23.36
24.64
27.18
24.64
24.51
58
29.91
EPS₩
46.95
45.70
47.91
45.09
46.63
39.52
41.90
40.45
40.40
38.68
30.73
(3.67%)
(2.06%)
—
3.97
EPS growth%
1.61
2.71
0.68
2.29
1.76
3.52
5.63
3.69
5.78
8.36
20.09
5.63
3.12
81
46.40
Bookvalue per sh₩
23.21
25.52
25.92
23.82
21.08
22.11
20.40
19.14
19.40
20.59
77.53
(0.47%)
(0.39%)
—
75.80
FCF per share₩
119.77
129.22
143.45
166.63
162.37
164.20
184.02
188.33
210.09
223.00
16.29
6.55%
7.12%
—
61.19
Dividend per sh₩
89.21
78.40
79.94
88.28
80.95
72.82
73.91
74.05
65.26
62.06
72.04
(5.18%)
(4.55%)
—
13.89
Div yield (avg)%
10.31
11.13
12.49
9.55
8.72
10.28
8.29
7.36
8.09
7.50
6.74
8.09
9.13
31
12.79
Payout ratio%
11.86
12.60
14.97
17.86
15.04
12.29
10.57
10.02
9.97
7.61
16.23
10.02
12.07
54
42.97
Shares (diluted)M
54.61
53.18
57.97
56.92
58.29
54.84
52.66
57.52
64.49
60.85
41.73
0.86%
2.29%
81
14.69
Buyback yield%
13.26
10.40
7.52
9.74
7.93
6.39
9.16
8.43
5.56
5.92
27.15
6.39
8.18
53
1.118
D/E ratiox
0.217
0.237
0.225
0.241
0.266
0.296
0.299
0.285
0.298
0.274
0.791
0.296
0.270
43
9.945
Enterprise value₩B
15.78
17.21
19.99
23.43
23.79
23.13
22.17
21.51
21.19
23.64
6.366
(0.12%)
4.89%
84
7.575
LT debt₩B
13.42
13.21
13.44
14.89
15.95
15.73
15.10
14.79
15.28
17.39
0.571
1.74%
3.10%
52
Revenue
₩13.96B
6.64%
1.00×
Cost of revenue
₩7.531B
6.52%
0.99×
Operating expenses
₩2.861B
7.23%
1.06×
Property and equipment
12.94%
Return on capital
108.51%
Spread over hurdle
98.37%