27.18
Revenue₩B
22.94
24.00
25.78
26.92
28.95
30.26
31.46
32.73
35.14
37.58
28.60
5.36%
5.84%
41
3.34
Revenue growth%
25.31
24.20
25.71
26.81
24.82
26.79
24.04
24.77
25.55
27.25
18.41
25.55
25.43
26
7.24
Gross margin%
1.75
3.06
4.99
3.70
6.25
5.17
6.86
7.92
9.11
6.60
2.01
6.86
5.71
29
8.36
Operating margin%
16.21
17.20
15.53
15.97
13.71
12.51
13.52
12.41
14.27
17.07
21.08
13.52
14.90
88
8.40
Net margin%
20.72
20.24
21.85
21.14
19.35
20.12
18.35
15.71
18.61
16.99
10.13
18.35
19.74
43
21.04
P/E ratio (avg)x
11.04
11.01
12.63
14.13
14.86
16.89
17.21
18.41
20.09
21.49
12.20
18.41
15.88
71
19.96
EV/EBITx
29.21
28.28
29.50
27.31
29.94
31.03
29.28
32.43
31.87
30.24
9.304
31.03
29.72
81
21.95
FCF yield (avg)%
21.72
22.07
24.00
23.00
23.48
25.58
24.78
27.32
27.66
24.70
3.58
25.58
24.35
59
9.31
FCF margin%
10.82
9.02
8.21
8.88
9.38
6.70
5.35
7.16
7.54
7.76
21.61
7.16
7.99
36
1.728
FCF / Net incomex
0.999
0.977
0.931
0.901
0.892
0.810
0.800
0.724
0.677
0.717
1.646
0.724
0.851
56
5.85
ROIC%
4.48
4.88
2.25
0.57
0.40
0.40
1.77
0.56
0.40
0.40
11.00
0.40
0.57
40
5.19
Return on equity%
19.88
20.33
19.38
16.71
16.10
15.63
18.42
17.42
14.44
13.79
25.43
15.63
17.07
31
25.94
Return on assets%
10.46
11.12
8.35
10.67
12.36
12.67
12.28
14.28
15.25
14.70
14.14
14.28
12.32
43
583.74
EPS₩
1,670
1,880
1,788
1,798
1,853
1,676
1,687
1,762
1,903
2,104
610.18
2.58%
2.21%
—
9.02
EPS growth%
30.08
30.53
27.88
27.69
28.50
27.75
25.88
26.46
27.47
24.82
21.79
26.46
27.72
10
989.42
Bookvalue per sh₩
313.74
323.65
313.51
336.78
368.89
398.75
434.75
404.86
424.38
469.42
1,096
4.94%
4.33%
—
688.00
FCF per share₩
873.07
944.63
895.14
976.70
1,068
1,046
1,075
1,171
1,108
1,126
1,459
1.06%
3.30%
—
1,125
Dividend per sh₩
370.98
335.92
339.57
316.61
341.58
369.98
387.11
368.46
387.14
348.67
1,367
0.41%
(0.69%)
—
18.46
Div yield (avg)%
5.85
7.64
5.88
3.87
4.06
7.04
8.03
7.28
9.37
10.93
21.71
8.03
7.16
60
26.30
Payout ratio%
15.56
14.79
14.60
16.91
18.50
16.07
17.95
17.37
15.60
15.55
21.37
16.07
15.84
79
21.32
Shares (diluted)M
19.99
18.86
20.16
18.68
17.76
19.16
20.44
21.85
24.05
22.11
21.11
4.48%
(0.15%)
70
28.33
Buyback yield%
6.36
5.37
3.78
3.02
3.22
3.01
0.82
1.32
4.24
3.95
16.76
3.01
3.50
38
1.484
D/E ratiox
2.289
2.295
2.368
2.314
2.786
3.059
3.509
3.856
3.813
4.608
1.686
3.813
2.923
86
14.69
Enterprise value₩B
31.30
34.12
34.59
36.64
40.54
41.71
42.30
42.15
40.10
42.77
46.82
1.08%
3.83%
94
25.39
LT debt₩B
12.03
11.92
12.23
11.98
12.38
11.84
13.09
12.98
12.26
12.65
16.69
0.43%
0.88%
33
Revenue
₩37.58B
5.84%
1.00×
Cost of revenue
₩24.26B
5.93%
1.01×
Operating expenses
₩8.518B
5.29%
0.95×
Property and equipment
16.37%
Spread over hurdle
13.20%