15.00
Revenue₩B
13.15
13.87
14.78
15.44
16.52
17.20
18.38
19.31
20.08
20.82
16.36
4.74%
5.27%
35
5.67
Revenue growth%
9.24
6.95
9.42
9.07
6.40
5.68
7.66
8.68
6.13
6.29
5.06
6.29
7.31
39
28.92
Gross margin%
3.14
1.79
1.64
3.75
5.11
4.04
6.03
5.16
3.91
2.52
4.52
4.04
3.83
53
28.68
Operating margin%
25.92
23.51
21.13
22.32
25.16
27.75
25.73
25.10
27.00
25.37
4.31
25.73
25.27
5
17.75
Net margin%
16.51
18.57
16.69
13.86
12.43
14.48
16.14
15.55
15.56
13.13
4.24
15.55
15.55
19
6.571
P/E ratio (avg)x
12.46
11.78
11.88
12.28
11.48
12.59
14.05
15.51
16.77
18.69
35.57
15.51
12.52
78
27.32
EV/EBITx
14.38
15.17
15.99
14.91
15.90
16.54
18.58
17.22
16.00
14.74
16.29
16.54
15.94
36
3.13
FCF yield (avg)%
16.79
13.79
15.82
15.73
13.60
13.84
12.47
14.48
16.49
14.19
28.67
14.19
14.33
86
4.01
FCF margin%
29.58
30.04
27.84
26.88
24.80
22.15
22.72
22.14
19.86
20.45
8.18
22.14
23.76
67
0.115
FCF / Net incomex
0.827
0.945
1.029
1.085
1.156
1.217
1.212
1.422
1.478
1.472
0.387
1.422
1.184
20
9.08
ROIC%
16.68
17.07
17.87
18.26
16.79
19.62
18.75
20.95
20.18
17.23
5.54
19.62
18.06
40
11.05
Return on equity%
8.15
8.94
7.65
5.76
8.51
7.03
6.38
4.86
4.68
5.60
6.63
5.60
6.70
80
4.04
Return on assets%
28.90
26.74
27.96
28.28
28.51
28.01
27.08
27.75
25.32
24.20
11.92
27.08
27.86
18
119.20
EPS₩
46.57
50.28
48.26
52.72
57.65
60.70
61.44
54.07
54.21
50.34
133.20
(2.68%)
(0.42%)
—
10.57
EPS growth%
24.76
25.99
25.23
27.76
27.95
26.88
25.29
25.95
26.30
24.60
5.43
25.95
25.97
75
62.81
Bookvalue per sh₩
249.04
242.83
278.22
270.79
311.16
299.18
339.31
389.97
409.52
415.58
115.37
5.96%
6.13%
—
189.26
FCF per share₩
81.89
71.17
68.54
71.84
61.00
62.60
62.42
58.05
58.00
60.99
191.04
—
(3.47%)
—
174.06
Dividend per sh₩
169.12
194.45
192.93
214.54
237.55
237.68
232.43
260.85
276.55
280.45
66.29
3.38%
6.79%
—
9.35
Div yield (avg)%
32.75
32.84
33.96
33.81
32.10
29.71
30.17
28.57
28.85
26.01
22.58
28.85
31.14
43
25.88
Payout ratio%
21.30
20.10
19.66
21.36
18.75
21.50
20.26
23.23
22.30
24.20
19.95
22.30
21.33
23
19.13
Shares (diluted)M
34.56
34.02
37.47
38.27
40.52
39.17
44.84
45.17
52.49
50.65
19.69
4.56%
4.87%
7
22.71
Buyback yield%
17.96
15.24
16.96
19.20
20.10
17.54
15.45
14.81
15.64
18.23
21.93
15.64
17.25
34
1.786
D/E ratiox
1.336
1.376
1.208
1.147
1.149
1.134
1.114
1.001
0.868
0.808
1.469
1.001
1.141
13
16.73
Enterprise value₩B
15.02
16.72
17.68
18.36
18.35
21.09
21.51
25.19
24.30
27.30
20.10
8.27%
5.67%
53
3.346
LT debt₩B
26.67
31.34
31.69
33.82
33.99
37.53
40.76
45.06
50.96
51.48
17.13
8.66%
7.89%
55
Revenue
₩20.82B
5.27%
1.00×
Cost of revenue
₩12.99B
5.41%
1.01×
Operating expenses
₩3.032B
5.39%
1.01×
Property and equipment
15.63%
Spread over hurdle
23.21%