49.69
Revenue₩B
74.49
78.93
85.88
92.52
98.33
104.0
109.7
119.2
130.3
141.6
53.73
7.57%
7.24%
47
3.61
Revenue growth%
31.25
29.88
31.12
31.09
33.99
34.44
33.31
32.70
35.57
38.53
7.92
34.44
33.01
48
23.18
Gross margin%
6.44
5.70
7.68
8.89
11.23
9.23
11.87
12.52
13.71
13.13
9.17
12.52
10.23
91
13.61
Operating margin%
21.29
18.75
21.23
22.19
23.46
26.19
26.55
28.78
26.88
24.61
7.47
26.55
24.04
78
5.36
Net margin%
15.57
16.07
16.07
17.80
19.68
20.35
20.03
20.32
20.70
20.11
21.91
20.32
19.85
19
26.74
P/E ratio (avg)x
11.71
11.57
10.74
10.61
11.46
10.08
9.717
9.725
8.791
8.335
33.27
9.717
10.34
41
26.20
EV/EBITx
19.55
19.15
19.13
17.63
15.67
15.03
14.56
15.68
14.71
14.84
26.50
14.84
15.67
63
11.35
FCF yield (avg)%
6.96
7.60
6.05
3.11
5.69
7.29
9.16
8.32
10.35
7.46
17.76
8.32
7.37
73
27.70
FCF margin%
17.63
16.16
14.29
13.82
12.25
14.39
11.70
12.59
11.07
9.33
10.75
11.70
13.20
81
0.136
FCF / Net incomex
0.503
0.446
0.454
0.396
0.426
0.413
0.364
0.328
0.351
0.313
0.783
0.351
0.405
55
14.21
ROIC%
35.01
33.87
31.28
33.47
33.97
36.58
37.85
39.08
40.90
38.33
25.79
38.33
35.80
28
11.94
Return on equity%
28.08
27.43
24.59
25.12
24.78
23.58
25.31
23.30
25.59
26.96
4.11
25.31
25.22
70
15.13
Return on assets%
9.21
11.69
14.08
12.08
13.99
13.56
14.62
13.15
15.22
15.23
2.38
14.62
13.77
26
1,082
EPS₩
1,094
1,028
1,103
1,165
1,153
1,105
1,223
1,132
1,050
1,152
1,157
(0.03%)
0.32%
—
12.40
EPS growth%
27.07
26.09
24.63
22.32
20.36
21.94
22.33
20.04
22.39
24.66
19.48
22.33
22.36
85
865.61
Bookvalue per sh₩
281.29
241.20
216.07
203.70
175.63
174.61
156.99
163.78
153.76
137.27
555.15
(4.81%)
(7.27%)
—
1,329
FCF per share₩
1,621
1,661
1,809
1,748
1,908
2,197
2,151
2,450
2,418
2,352
1,326
4.28%
4.06%
—
427.46
Dividend per sh₩
993.09
956.02
1,052
1,041
1,216
1,295
1,500
1,662
1,657
1,715
1,033
7.12%
5.91%
—
22.06
Div yield (avg)%
23.89
26.85
29.59
30.94
29.61
31.84
29.26
31.14
31.66
30.15
10.99
31.14
29.88
66
20.04
Payout ratio%
9.52
8.88
10.62
10.72
11.14
8.85
11.08
11.29
8.55
7.17
10.63
8.85
10.07
52
46.46
Shares (diluted)M
37.73
38.70
41.57
38.91
34.97
38.95
42.46
45.28
40.75
38.17
45.64
1.77%
(0.04%)
88
7.65
Buyback yield%
28.26
30.52
29.28
29.70
29.85
31.21
34.06
31.83
34.81
36.70
24.15
34.06
30.86
53
0.843
D/E ratiox
0.897
0.970
1.070
1.057
1.059
1.104
1.261
1.442
1.679
1.853
1.527
1.442
1.087
73
134.9
Enterprise value₩B
31.67
29.57
27.62
27.06
27.87
29.40
29.50
30.66
31.27
29.35
131.3
1.04%
(0.43%)
19
33.22
LT debt₩B
70.76
78.18
77.54
74.24
72.77
78.19
82.76
85.31
80.78
74.69
10.88
0.52%
0.90%
42
Revenue
₩141.6B
7.24%
1.00×
Cost of revenue
₩68.97B
7.22%
1.00×
Operating expenses
₩30.21B
7.52%
1.03×
Property and equipment
14.91%
Spread over hurdle
13.23%