60.54
Revenue₩B
58.69
62.54
66.38
71.12
75.56
82.03
88.51
92.24
99.63
108.3
66.54
7.46%
7.10%
41
24.25
Revenue growth%
8.76
7.04
8.88
9.60
10.41
9.05
6.43
8.83
10.41
9.20
8.38
9.05
8.97
46
7.38
Gross margin%
11.37
13.68
12.99
13.59
11.41
10.49
9.23
8.83
6.06
4.58
4.41
8.83
10.93
90
24.35
Operating margin%
10.37
8.27
11.10
10.55
8.99
5.99
3.07
0.97
2.54
0.66
10.84
2.54
7.13
67
20.58
Net margin%
26.85
28.43
27.23
26.68
28.77
31.74
33.58
36.15
38.42
36.15
22.09
36.15
30.25
33
7.631
P/E ratio (avg)x
29.97
33.56
35.86
36.01
32.29
35.15
36.88
36.47
38.32
38.97
36.01
36.88
35.93
28
27.79
EV/EBITx
37.17
43.24
47.59
54.48
61.10
62.49
59.85
59.04
56.42
60.92
8.021
59.85
57.73
47
27.42
FCF yield (avg)%
12.28
10.23
9.92
11.69
11.29
10.96
13.89
15.01
15.00
15.08
14.54
15.00
11.99
80
29.78
FCF margin%
35.36
37.81
36.06
38.64
35.65
36.05
39.00
41.71
42.88
41.46
11.48
41.46
38.22
40
0.687
FCF / Net incomex
0.661
0.646
0.647
0.590
0.593
0.634
0.704
0.768
0.802
0.760
1.784
0.760
0.654
72
26.30
ROIC%
10.99
9.92
7.56
4.96
7.11
8.63
8.11
8.71
7.39
9.38
23.16
8.63
8.37
14
9.36
Return on equity%
12.90
15.38
12.65
11.65
13.23
13.39
11.29
11.84
9.77
8.68
5.49
11.29
12.24
80
6.30
Return on assets%
16.02
17.64
18.10
19.16
19.72
18.38
16.11
18.85
18.35
19.17
17.09
18.38
18.36
77
2,463
EPS₩
1,684
1,935
1,897
2,128
2,198
2,163
2,329
2,263
2,637
2,655
2,718
3.85%
4.62%
—
12.97
EPS growth%
26.74
26.70
24.31
27.14
26.10
23.62
25.81
24.14
24.65
22.78
7.21
24.14
25.23
90
496.92
Bookvalue per sh₩
686.74
771.92
921.32
897.85
904.70
964.15
939.20
955.59
1,143
1,223
1,296
6.21%
7.66%
—
2,819
FCF per share₩
2,875
3,203
3,474
3,773
4,072
4,847
5,527
6,640
7,408
7,842
431.71
14.00%
11.74%
—
1,319
Dividend per sh₩
969.79
1,097
1,057
1,092
1,237
1,483
1,626
1,894
1,988
1,977
486.30
9.84%
7.87%
—
12.47
Div yield (avg)%
21.60
21.94
20.66
21.52
22.30
23.25
25.77
24.70
22.71
25.06
12.82
24.70
22.51
27
12.72
Payout ratio%
0.66
0.40
2.28
2.94
0.40
0.40
0.40
0.40
0.40
0.40
24.19
0.40
0.40
71
21.23
Shares (diluted)M
33.49
32.67
34.61
39.01
39.33
39.99
40.01
37.89
36.45
41.46
20.25
1.06%
2.70%
63
2.31
Buyback yield%
1.28
0.40
0.40
0.94
0.40
0.40
0.40
0.80
3.32
2.25
4.09
0.80
0.60
89
1.385
D/E ratiox
1.008
0.982
0.937
0.889
0.878
0.995
1.140
1.299
1.267
1.303
0.483
1.267
1.002
71
30.02
Enterprise value₩B
104.3
111.2
119.5
112.9
103.3
99.99
100.8
94.50
108.5
118.8
5.759
2.83%
2.07%
37
118.5
LT debt₩B
17.74
21.39
24.85
27.17
31.91
31.70
37.23
39.58
42.03
43.80
39.86
6.54%
11.14%
91
Revenue
₩108.3B
7.10%
1.00×
Cost of revenue
₩62.97B
7.03%
0.99×
Operating expenses
₩23.53B
7.26%
1.01×
Property and equipment
19.13%
Spread over hurdle
11.24%