4.925
Revenue₩B
14.08
14.14
14.43
14.49
14.44
14.80
15.15
15.52
15.50
15.40
5.193
1.29%
1.06%
59
27.23
Revenue growth%
25.29
24.13
24.18
22.37
22.80
24.14
23.20
25.59
24.89
27.23
25.02
24.89
24.16
80
25.03
Gross margin%
0.40
0.47
0.40
2.94
5.34
2.73
1.02
3.01
3.49
2.48
5.83
2.73
2.61
76
9.74
Operating margin%
28.35
28.98
31.39
31.66
31.24
30.80
29.40
32.08
34.65
36.70
21.74
32.08
31.31
34
4.61
Net margin%
8.51
8.58
11.29
9.61
9.70
11.78
10.41
8.77
8.44
10.66
12.35
10.41
9.66
46
29.36
P/E ratio (avg)x
33.42
37.51
41.50
47.03
45.52
44.55
45.01
46.81
46.70
44.72
21.79
45.01
44.86
49
11.51
EV/EBITx
10.52
9.459
8.732
8.051
7.464
7.726
8.442
9.141
8.016
8.158
25.36
8.158
8.300
94
18.38
FCF yield (avg)%
12.81
10.57
12.98
11.31
10.38
8.72
10.07
12.53
15.18
17.69
13.85
12.53
11.92
51
9.79
FCF margin%
14.40
14.00
16.78
19.72
19.45
16.64
13.93
11.95
12.10
12.03
22.92
12.10
14.20
57
1.456
FCF / Net incomex
0.149
0.155
0.169
0.187
0.206
0.181
0.194
0.190
0.202
0.210
0.403
0.194
0.188
18
22.86
ROIC%
7.17
8.73
9.46
8.07
10.42
7.91
10.02
10.14
12.55
10.11
16.79
10.11
9.74
21
6.81
Return on equity%
26.33
28.36
27.83
24.92
22.42
20.43
21.53
19.22
21.72
19.74
25.69
20.43
22.07
91
24.18
Return on assets%
36.20
37.95
35.76
33.84
30.89
29.80
29.52
30.93
33.39
34.75
19.47
30.93
33.62
79
467.23
EPS₩
506.56
444.80
385.87
400.24
369.64
381.58
375.57
352.41
308.52
322.32
492.87
(2.70%)
(4.08%)
—
8.00
EPS growth%
13.08
14.06
12.12
9.87
10.88
8.70
6.07
4.04
3.99
2.28
15.01
4.04
9.28
30
119.69
Bookvalue per sh₩
523.04
528.31
598.54
551.81
564.38
617.28
645.77
654.08
642.32
715.25
194.67
4.85%
4.05%
—
318.64
FCF per share₩
581.37
582.71
575.93
677.42
790.23
848.90
919.58
924.95
926.33
1,035
93.25
5.54%
6.91%
—
178.01
Dividend per sh₩
151.77
167.76
168.47
158.70
158.52
157.25
154.84
176.28
201.44
206.79
451.22
5.46%
3.28%
—
14.71
Div yield (avg)%
28.62
29.42
26.90
28.74
31.65
32.36
32.88
35.38
36.69
38.82
15.25
35.38
32.00
47
13.06
Payout ratio%
0.40
3.33
4.03
1.93
4.21
6.01
6.46
5.61
5.07
6.93
24.05
6.01
4.64
32
24.28
Shares (diluted)M
19.15
17.63
16.28
14.60
15.10
14.51
14.66
12.91
11.41
11.55
23.95
(5.22%)
(5.67%)
76
23.15
Buyback yield%
4.92
7.72
8.72
8.75
10.11
9.82
12.05
10.36
9.16
9.56
2.91
9.82
9.36
79
0.103
D/E ratiox
0.538
0.498
0.460
0.410
0.433
0.441
0.464
0.466
0.454
0.407
1.492
0.454
0.457
90
8.057
Enterprise value₩B
4.588
4.851
4.430
4.500
4.172
3.900
3.907
3.677
3.619
3.798
9.365
(1.86%)
(2.90%)
66
1.727
LT debt₩B
5.698
6.016
6.302
6.762
6.876
6.917
6.309
5.585
5.738
5.744
5.835
(3.53%)
0.33%
74
Revenue
₩15.40B
1.06%
1.00×
Cost of revenue
₩9.705B
0.97%
0.99×
Operating expenses
₩1.857B
1.65%
1.06×
Property and equipment
17.22%
Spread over hurdle
10.30%