4.312
Revenue₩B
9.335
9.936
10.33
10.86
11.10
11.48
12.06
12.80
13.35
13.88
4.614
4.56%
4.55%
35
12.33
Revenue growth%
22.89
23.32
25.68
27.21
25.16
27.79
28.60
29.75
31.41
32.42
27.72
29.75
27.50
88
13.90
Gross margin%
26.81
26.28
27.01
27.69
27.54
24.71
26.81
28.45
28.25
29.32
14.20
28.25
27.27
95
20.12
Operating margin%
27.24
25.00
25.37
23.83
23.25
22.00
22.60
19.85
20.61
19.18
11.06
20.61
22.93
66
14.84
Net margin%
20.64
22.57
24.09
25.19
27.46
26.24
27.90
26.20
28.23
28.64
6.44
27.90
26.22
8
16.30
P/E ratio (avg)x
32.36
33.07
37.41
37.18
41.99
41.70
39.06
37.17
39.24
39.90
25.50
39.24
38.23
83
32.55
EV/EBITx
21.42
23.73
26.96
26.31
24.54
24.35
22.78
24.17
24.61
27.04
35.46
24.35
24.45
12
18.66
FCF yield (avg)%
6.08
5.63
4.50
3.49
1.33
4.11
1.73
1.26
3.39
5.81
24.61
3.39
3.80
38
29.41
FCF margin%
15.09
16.82
19.56
17.31
19.12
22.00
24.71
27.13
28.33
25.45
3.62
25.45
20.78
81
0.420
FCF / Net incomex
0.113
0.098
0.088
0.085
0.077
0.071
0.073
0.077
0.071
0.073
1.718
0.073
0.077
43
10.51
ROIC%
13.11
13.16
10.49
13.23
10.28
12.23
11.83
11.54
13.79
12.88
3.21
12.23
12.55
44
2.75
Return on equity%
16.50
19.20
21.72
23.83
20.91
18.88
18.70
17.21
18.94
19.41
19.53
18.88
19.07
40
24.78
Return on assets%
15.92
16.51
14.10
12.90
10.36
11.42
11.52
9.97
12.16
12.96
12.63
11.52
12.53
23
561.91
EPS₩
175.56
188.90
192.24
203.71
208.70
193.70
206.88
182.24
179.39
168.25
598.31
(4.22%)
(1.96%)
—
4.81
EPS growth%
25.35
27.86
25.29
22.32
20.35
22.77
22.04
19.42
22.12
24.60
17.72
22.12
22.55
64
159.74
Bookvalue per sh₩
275.00
302.35
288.10
308.18
310.96
316.79
299.29
286.12
273.68
284.31
282.13
(1.78%)
(0.18%)
—
473.45
FCF per share₩
453.05
462.89
533.04
594.84
691.69
692.92
688.38
707.13
833.10
932.41
207.95
6.15%
8.20%
—
101.99
Dividend per sh₩
124.18
111.36
103.49
104.28
108.66
113.36
97.71
104.42
111.62
119.24
373.15
1.88%
0.04%
—
4.50
Div yield (avg)%
8.98
6.36
5.35
5.23
7.42
6.42
3.87
3.18
5.17
6.40
16.74
5.17
5.86
21
16.60
Payout ratio%
18.05
18.48
20.03
22.88
23.10
21.67
18.74
20.02
20.21
21.61
4.59
20.21
20.12
72
15.06
Shares (diluted)M
11.83
10.62
10.98
11.38
12.21
10.87
9.405
10.20
11.05
11.27
15.19
(1.60%)
(1.86%)
36
11.60
Buyback yield%
12.05
13.75
10.94
9.00
6.71
7.31
9.45
12.11
14.14
12.02
17.86
12.02
11.48
16
1.419
D/E ratiox
1.524
1.611
1.499
1.357
1.346
1.362
1.443
1.498
1.462
1.314
1.602
1.443
1.452
45
1.576
Enterprise value₩B
4.123
3.971
3.409
2.940
2.552
2.404
2.440
2.551
2.410
2.268
3.071
(2.33%)
(7.16%)
74
8.142
LT debt₩B
1.874
1.734
1.936
2.049
2.188
2.228
2.352
2.345
2.479
2.698
10.45
4.28%
2.77%
15
Revenue
₩13.88B
4.55%
1.00×
Cost of revenue
₩7.029B
4.49%
0.99×
Operating expenses
₩3.382B
4.49%
0.99×
Property and equipment
18.76%
Spread over hurdle
(3.10%)