36.08
Revenue₩B
31.22
33.06
34.68
35.07
35.64
37.53
39.64
40.88
42.41
44.10
39.82
4.35%
3.72%
32
4.09
Revenue growth%
21.44
22.30
24.05
23.69
21.69
24.62
22.94
21.67
23.28
25.17
17.31
23.28
23.11
41
14.65
Gross margin%
18.95
17.44
19.75
18.27
16.64
16.00
18.41
19.41
17.86
15.94
8.73
17.86
18.06
12
25.70
Operating margin%
28.97
26.92
26.72
27.69
27.56
30.47
28.94
30.01
28.56
30.13
11.50
30.01
28.75
51
16.53
Net margin%
4.45
5.26
4.25
5.96
8.94
10.73
12.66
14.98
13.92
14.98
3.69
13.92
9.83
22
23.92
P/E ratio (avg)x
32.04
33.91
32.16
36.45
37.72
40.19
38.36
43.61
42.38
45.84
9.533
42.38
38.04
47
24.49
EV/EBITx
31.97
29.99
31.70
32.97
30.66
27.97
28.34
29.50
28.46
27.65
32.84
28.34
29.75
17
25.93
FCF yield (avg)%
7.44
8.14
6.81
6.62
8.42
6.75
7.63
6.25
8.72
9.31
14.28
7.63
7.53
60
28.87
FCF margin%
28.89
28.09
26.02
23.22
20.64
17.64
15.80
16.64
14.98
15.31
16.30
15.80
19.14
36
0.276
FCF / Net incomex
1.563
1.847
1.836
2.115
2.419
2.691
2.955
3.107
3.386
3.468
1.469
3.107
2.555
76
19.81
ROIC%
5.81
8.12
6.99
8.76
6.45
5.56
7.85
7.59
9.45
10.76
14.29
7.85
7.72
74
18.53
Return on equity%
22.54
21.20
18.54
18.67
16.86
14.32
13.01
15.96
16.74
15.44
7.58
15.44
16.80
70
21.91
Return on assets%
10.97
9.30
11.37
12.57
11.19
12.90
14.36
17.04
19.82
20.41
5.11
17.04
12.74
43
212.96
EPS₩
153.06
162.35
168.25
186.04
180.35
170.77
170.41
154.66
160.14
153.13
235.30
(3.22%)
1.04%
—
3.08
EPS growth%
26.32
23.99
21.84
20.93
20.28
20.71
22.81
25.68
24.27
24.02
22.91
24.02
23.40
37
538.69
Bookvalue per sh₩
421.59
454.57
430.28
404.28
378.92
436.08
475.62
452.16
429.23
425.78
262.39
2.36%
1.28%
—
667.00
FCF per share₩
727.12
732.54
864.06
942.07
930.77
1,013
1,054
1,142
1,217
1,353
390.39
7.77%
7.72%
—
210.32
Dividend per sh₩
312.71
341.15
358.25
319.93
325.57
362.35
386.25
379.45
376.94
401.43
250.28
4.28%
2.51%
—
18.75
Div yield (avg)%
14.88
16.56
15.01
14.43
11.78
13.39
13.07
14.49
12.55
10.62
12.20
13.07
13.91
51
11.98
Payout ratio%
15.56
14.30
11.34
8.77
6.60
7.01
6.19
5.93
3.67
1.07
8.17
5.93
6.80
78
44.04
Shares (diluted)M
47.02
50.14
45.39
42.58
44.06
38.19
33.74
31.01
27.16
28.39
43.53
(8.42%)
(4.23%)
55
13.83
Buyback yield%
22.97
20.75
23.32
21.88
19.96
19.42
17.44
15.01
14.88
17.32
24.89
17.32
19.69
37
0.646
D/E ratiox
1.962
2.186
2.244
2.560
2.418
2.583
3.013
2.914
2.789
2.927
1.331
2.914
2.571
41
12.59
Enterprise value₩B
21.68
21.76
23.46
22.00
18.84
17.92
16.51
14.37
12.47
13.54
12.08
(6.40%)
(5.82%)
17
5.815
LT debt₩B
6.408
5.731
5.981
6.705
6.224
5.821
6.280
6.421
7.203
7.029
11.94
2.46%
0.75%
73
Revenue
₩44.10B
3.72%
1.00×
Cost of revenue
₩29.15B
3.62%
0.99×
Operating expenses
₩5.924B
3.59%
0.99×
Property and equipment
17.69%
Spread over hurdle
(0.66%)