21.16
Revenue₩B
31.70
32.88
34.37
35.49
36.15
37.84
38.94
39.93
41.09
42.18
22.59
3.13%
3.28%
60
4.04
Revenue growth%
8.95
10.74
11.20
10.30
12.53
13.53
10.58
10.45
12.30
14.64
27.82
12.30
10.97
6
12.06
Gross margin%
18.91
18.60
21.30
19.84
21.61
23.25
24.71
21.82
22.83
23.65
17.87
23.25
21.71
47
11.86
Operating margin%
20.23
19.22
19.31
19.88
21.68
24.31
24.51
23.57
26.46
27.24
21.13
24.51
22.62
56
27.34
Net margin%
32.64
29.76
30.25
32.94
34.45
32.23
34.86
37.11
36.24
35.77
12.64
35.77
33.69
50
25.71
P/E ratio (avg)x
23.88
23.87
24.48
26.03
27.97
31.74
29.94
31.15
33.89
33.32
21.21
31.74
28.95
95
19.52
EV/EBITx
15.11
13.76
14.59
15.39
16.18
17.90
17.47
17.20
18.57
19.00
26.37
17.90
16.69
9
5.71
FCF yield (avg)%
25.85
28.15
27.27
25.73
25.84
23.67
23.26
20.55
21.84
20.24
20.70
21.84
24.70
87
11.99
FCF margin%
7.38
8.27
8.20
10.10
12.24
14.39
12.69
10.45
8.51
6.05
4.25
10.45
9.31
20
0.561
FCF / Net incomex
0.526
0.489
0.460
0.479
0.491
0.512
0.453
0.443
0.465
0.469
0.105
0.465
0.474
85
4.87
ROIC%
24.74
23.16
22.46
21.65
21.25
22.41
19.47
17.73
17.78
18.37
15.46
18.37
21.45
36
11.55
Return on equity%
28.88
31.13
31.82
30.85
29.10
29.06
27.64
26.26
28.08
26.22
7.60
27.64
28.97
71
12.61
Return on assets%
11.56
10.96
8.89
7.02
6.76
3.77
4.67
7.51
5.36
6.90
25.52
5.36
6.96
9
118.00
EPS₩
192.87
186.96
187.41
185.37
183.24
158.49
149.62
129.24
122.72
132.27
124.94
(6.31%)
(4.74%)
—
20.52
EPS growth%
27.14
27.14
24.37
21.38
18.61
17.18
18.99
20.39
20.28
22.98
29.55
20.28
20.89
89
112.63
Bookvalue per sh₩
318.94
332.22
356.56
392.73
351.17
386.48
419.28
437.53
476.66
440.97
82.06
4.66%
4.29%
—
150.56
FCF per share₩
110.82
96.98
107.68
109.37
101.20
110.55
119.01
120.74
127.68
116.03
309.44
2.77%
0.23%
—
203.58
Dividend per sh₩
527.51
606.37
628.98
683.81
655.94
641.61
679.16
704.05
755.95
886.48
254.36
6.21%
5.00%
—
29.43
Div yield (avg)%
18.08
16.90
18.72
16.32
13.93
16.92
16.02
15.85
18.53
19.82
20.88
16.92
16.91
52
10.18
Payout ratio%
5.44
6.53
6.52
9.16
8.22
9.39
11.08
13.16
16.13
16.70
15.87
13.16
9.28
88
58.06
Shares (diluted)M
75.97
85.78
97.09
104.4
101.6
112.7
128.4
143.4
160.0
147.2
59.74
7.70%
7.20%
91
17.69
Buyback yield%
28.31
25.87
26.18
23.27
25.88
25.44
27.02
26.85
28.50
31.39
6.63
27.02
26.51
73
1.038
D/E ratiox
0.509
0.574
0.655
0.758
0.710
0.738
0.818
0.843
0.917
1.034
1.511
0.843
0.748
28
46.97
Enterprise value₩B
6.818
6.201
6.153
5.507
5.133
4.913
4.981
4.797
5.228
5.256
28.82
0.47%
(3.33%)
94
10.70
LT debt₩B
30.40
31.65
29.80
32.44
37.99
36.57
40.74
42.00
47.12
47.23
42.34
4.45%
4.83%
75
Revenue
₩42.18B
3.28%
1.00×
Cost of revenue
₩26.23B
3.23%
1.00×
Operating expenses
₩5.712B
3.33%
1.01×
Property and equipment
18.73%
Spread over hurdle
29.42%