11.15
Revenue₩B
11.37
11.63
11.85
12.25
12.19
12.45
12.80
13.13
13.40
13.52
12.13
2.10%
1.78%
91
15.85
Revenue growth%
23.29
24.39
25.36
26.59
29.31
32.31
30.99
32.14
32.07
30.66
14.45
32.07
29.99
34
17.65
Gross margin%
6.81
5.75
4.59
4.97
7.67
9.74
12.31
10.20
10.84
12.53
24.95
10.84
8.71
83
25.80
Operating margin%
5.67
3.07
1.02
0.40
0.40
0.40
0.40
0.79
0.40
0.40
6.92
0.40
0.40
49
11.02
Net margin%
5.14
3.95
5.23
7.91
9.26
8.54
11.43
12.17
12.13
9.58
10.63
11.43
8.90
76
34.50
P/E ratio (avg)x
35.46
36.88
41.80
40.54
45.30
45.37
45.43
48.54
48.40
45.58
12.55
45.58
45.33
27
8.172
EV/EBITx
10.72
10.04
10.91
9.821
9.419
9.519
9.610
10.49
9.380
9.984
12.21
9.610
9.902
42
13.94
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
3.02
5.80
3.95
6.32
6.67
7.15
5.80
1.71
77
22.46
FCF margin%
4.32
5.35
7.31
9.86
8.62
11.14
13.83
10.91
13.07
12.31
25.05
12.31
10.38
85
1.376
FCF / Net incomex
0.755
0.639
0.691
0.593
0.617
0.571
0.564
0.589
0.512
0.489
1.288
0.564
0.591
25
28.97
ROIC%
15.50
15.69
16.14
18.79
18.35
18.64
16.18
14.14
13.41
11.77
28.46
14.14
15.91
46
23.06
Return on equity%
30.31
30.57
28.78
31.01
28.07
30.61
30.52
32.17
32.13
31.44
3.24
31.44
30.59
8
28.21
Return on assets%
18.25
16.46
17.71
15.51
14.29
13.91
16.22
18.85
21.49
20.40
20.83
18.85
17.09
50
151.17
EPS₩
79.20
78.40
84.96
87.17
98.42
98.96
114.95
131.61
142.52
151.30
158.56
8.98%
7.78%
—
18.15
EPS growth%
14.39
15.56
15.11
16.31
17.71
15.56
15.41
15.03
17.80
19.06
3.08
15.56
15.56
53
109.56
Bookvalue per sh₩
124.69
138.06
125.79
122.91
135.89
129.53
144.72
159.76
152.84
162.65
128.20
3.66%
1.98%
—
195.83
FCF per share₩
223.03
226.75
243.28
281.88
305.81
355.78
346.34
337.14
328.68
331.35
225.54
1.62%
5.57%
—
52.61
Dividend per sh₩
163.76
163.74
178.96
175.56
183.83
189.76
172.32
152.54
168.50
184.60
160.16
0.08%
1.43%
—
13.65
Div yield (avg)%
29.14
28.34
26.87
25.64
27.35
28.56
25.79
27.38
25.98
28.63
28.09
27.38
27.36
94
11.11
Payout ratio%
12.54
14.03
16.17
15.43
15.60
14.75
15.69
18.26
18.69
21.10
28.86
18.26
15.64
12
33.05
Shares (diluted)M
27.29
27.41
25.44
28.69
28.69
27.85
25.10
28.23
28.78
31.86
33.59
2.12%
0.68%
93
19.65
Buyback yield%
19.80
21.22
23.21
21.51
21.96
20.07
18.22
15.59
12.65
12.27
20.63
15.59
19.93
17
1.034
D/E ratiox
1.878
1.751
1.608
1.607
1.809
1.643
1.611
1.780
1.818
2.057
1.127
1.780
1.765
71
8.666
Enterprise value₩B
11.03
10.17
9.449
10.46
11.21
11.23
11.50
11.62
11.44
10.74
1.583
(0.86%)
0.16%
59
10.63
LT debt₩B
4.954
5.179
4.480
4.310
4.415
4.606
4.384
4.009
3.524
3.376
0.908
(5.23%)
(5.11%)
76
Revenue
₩13.52B
1.78%
1.00×
Cost of revenue
₩9.146B
1.75%
1.00×
Operating expenses
₩1.825B
2.02%
1.02×
Goodwill & intangibles
18.97%
Property and equipment
18.54%
Spread over hurdle
11.56%