4.441
Revenue₩B
16.12
17.72
18.64
20.34
21.94
23.97
25.78
27.12
28.84
30.93
4.686
7.11%
7.28%
26
10.19
Revenue growth%
22.41
19.54
16.87
19.36
18.55
20.11
20.21
20.57
20.12
18.37
13.02
20.12
19.83
90
24.96
Gross margin%
21.89
24.31
23.95
23.17
24.93
24.62
25.48
23.25
21.63
19.96
16.81
23.25
23.60
22
6.61
Operating margin%
32.25
32.35
32.60
31.69
31.49
33.14
30.88
33.79
31.95
31.50
2.91
31.95
32.10
37
4.59
Net margin%
16.27
18.51
18.33
17.00
16.70
16.10
15.48
16.98
16.83
19.38
18.98
16.83
16.91
35
35.78
P/E ratio (avg)x
18.50
20.05
20.11
18.54
18.54
19.03
20.04
21.27
22.31
20.52
36.74
20.52
20.05
83
22.37
EV/EBITx
33.69
35.25
36.84
37.75
39.58
42.36
43.74
38.54
32.79
30.17
8.881
38.54
37.29
37
21.84
FCF yield (avg)%
17.23
14.52
15.26
17.01
19.17
20.60
22.98
21.60
22.12
22.05
13.56
22.05
19.88
5
8.50
FCF margin%
36.47
36.02
38.47
35.87
34.22
32.04
34.89
37.04
36.83
37.67
15.62
36.83
36.25
45
1.269
FCF / Net incomex
0.446
0.417
0.405
0.425
0.391
0.423
0.406
0.442
0.466
0.492
1.105
0.442
0.424
93
3.72
ROIC%
8.81
8.37
10.71
7.75
7.39
7.44
7.33
4.54
2.96
3.54
21.02
4.54
7.41
39
11.52
Return on equity%
17.85
17.48
18.21
20.75
22.08
19.76
17.39
15.39
18.10
18.86
26.25
18.10
18.15
52
4.13
Return on assets%
22.70
25.49
25.78
27.18
26.96
24.04
21.88
19.19
16.82
17.02
14.57
19.19
23.37
77
413.31
EPS₩
969.53
919.39
800.99
788.27
778.06
797.55
743.55
743.65
789.16
769.31
428.72
(0.23%)
(2.03%)
—
24.45
EPS growth%
12.46
11.74
12.67
13.07
10.25
12.26
14.52
11.82
9.52
8.63
2.82
11.82
12.04
36
1,094
Bookvalue per sh₩
780.84
801.85
767.31
688.60
677.85
692.92
679.74
726.37
661.08
687.13
1,231
0.27%
(1.01%)
—
327.26
FCF per share₩
1,553
1,718
1,840
2,206
2,618
2,777
2,981
3,039
3,047
3,242
890.39
4.37%
7.46%
—
769.02
Dividend per sh₩
1,672
1,972
2,262
2,459
2,563
2,664
3,000
3,263
3,587
3,838
260.40
8.41%
8.75%
—
12.57
Div yield (avg)%
6.03
4.64
3.06
2.47
4.43
4.51
2.33
0.40
0.40
0.40
27.03
0.40
2.77
53
27.00
Payout ratio%
21.13
22.63
20.14
18.13
16.96
14.96
14.90
16.01
16.46
14.55
16.28
14.96
16.71
90
12.75
Shares (diluted)M
11.84
13.68
13.74
13.82
13.93
13.88
15.34
14.69
16.14
16.37
12.69
3.28%
3.15%
85
26.80
Buyback yield%
0.42
2.48
3.14
1.74
4.74
7.40
5.54
6.12
9.06
6.47
10.62
6.47
5.14
79
0.143
D/E ratiox
0.909
0.927
0.996
0.954
1.089
1.265
1.228
1.326
1.505
1.636
0.133
1.326
1.158
6
13.55
Enterprise value₩B
15.94
16.57
15.45
16.98
17.45
15.51
15.33
15.95
15.24
13.37
15.63
(5.20%)
(2.47%)
15
36.80
LT debt₩B
28.23
28.52
27.22
29.74
31.42
30.77
30.81
27.42
25.40
27.85
34.67
(2.39%)
0.76%
83
Revenue
₩30.93B
7.28%
1.00×
Cost of revenue
₩21.61B
7.41%
1.01×
Operating expenses
₩4.797B
7.31%
1.00×
Property and equipment
20.18%
Goodwill & intangibles
15.83%
Spread over hurdle
(1.31%)