8.273
Revenue₩B
13.96
14.61
14.93
15.66
15.82
16.00
16.15
17.03
17.44
18.34
9.014
3.00%
2.90%
43
15.04
Revenue growth%
23.79
22.59
20.15
18.78
17.10
19.60
21.26
20.25
19.86
17.93
8.51
19.86
20.01
37
8.63
Gross margin%
4.96
4.75
2.68
2.55
5.50
4.72
2.94
4.27
3.24
5.34
29.46
4.27
4.49
78
22.00
Operating margin%
8.40
8.29
7.85
9.09
11.63
10.14
8.55
9.00
9.93
10.22
9.32
9.93
9.04
95
20.68
Net margin%
9.51
8.22
6.67
9.66
8.81
7.07
6.27
5.92
3.57
0.60
26.06
5.92
6.87
29
25.90
P/E ratio (avg)x
24.37
23.97
26.34
26.25
29.81
29.43
27.43
28.02
27.14
29.19
16.30
28.02
27.28
57
32.12
EV/EBITx
22.90
25.26
25.87
30.69
35.53
39.45
38.71
38.69
45.67
46.51
15.28
39.45
37.11
18
12.95
FCF yield (avg)%
20.09
18.69
20.66
21.74
21.53
20.17
20.44
20.36
20.15
22.64
14.02
20.36
20.40
31
24.60
FCF margin%
28.57
30.55
30.13
27.98
30.61
31.32
33.99
31.20
34.13
34.82
22.27
33.99
30.91
37
1.135
FCF / Net incomex
0.661
0.708
0.755
0.830
0.920
0.971
0.959
1.100
1.179
1.130
0.534
1.100
0.940
87
24.79
ROIC%
10.53
11.73
13.07
14.89
15.20
13.27
13.38
13.53
13.08
13.97
8.70
13.38
13.32
75
16.82
Return on equity%
8.72
7.05
5.60
7.12
7.81
8.84
9.43
7.43
8.41
6.45
13.54
8.41
7.62
73
7.31
Return on assets%
7.87
6.13
8.80
6.66
9.65
10.50
10.78
13.32
13.08
12.75
16.10
12.75
10.08
73
349.87
EPS₩
256.33
234.25
223.67
212.92
192.28
206.90
197.23
177.97
164.82
176.42
360.14
(1.71%)
(3.58%)
—
28.40
EPS growth%
11.11
10.26
8.62
10.25
7.41
10.22
9.86
9.86
10.69
9.47
29.87
9.86
10.04
68
235.34
Bookvalue per sh₩
266.25
257.69
238.78
211.72
216.78
226.80
221.55
233.22
244.06
220.11
146.01
0.31%
(1.53%)
—
357.61
FCF per share₩
173.28
177.73
187.46
210.17
235.23
234.06
216.12
230.78
238.61
257.35
411.57
1.81%
5.23%
—
175.70
Dividend per sh₩
239.72
265.53
279.71
335.37
384.30
409.77
398.18
383.77
448.07
478.60
333.09
4.49%
7.49%
—
29.72
Div yield (avg)%
5.54
2.54
4.60
6.24
3.39
4.33
6.24
5.36
5.53
7.92
13.23
5.53
5.44
85
24.36
Payout ratio%
2.79
0.40
0.40
0.74
2.90
3.96
2.76
3.74
6.27
4.76
23.46
3.96
2.84
82
30.46
Shares (diluted)M
21.54
23.40
22.04
20.37
22.54
20.94
19.56
18.21
19.86
20.31
30.30
(2.06%)
(1.50%)
58
7.65
Buyback yield%
23.53
22.74
23.79
22.28
23.45
24.30
25.54
24.15
24.25
26.67
17.11
24.30
23.97
12
0.853
D/E ratiox
1.395
1.354
1.315
1.166
1.221
1.355
1.398
1.484
1.353
1.464
0.570
1.398
1.355
53
1.111
Enterprise value₩B
15.86
17.59
16.53
17.18
19.93
22.35
23.38
24.05
23.43
21.91
6.152
1.92%
4.85%
46
7.405
LT debt₩B
2.850
2.587
2.777
2.373
2.162
1.854
1.962
2.117
2.140
1.922
7.899
(2.32%)
(3.34%)
16
Revenue
₩18.34B
2.90%
1.00×
Cost of revenue
₩9.540B
3.16%
1.03×
Operating expenses
₩3.094B
2.94%
1.00×
Property and equipment
16.72%
Spread over hurdle
22.01%