29.56
Revenue₩B
44.99
47.92
52.49
56.25
61.19
65.09
70.48
77.32
83.04
89.94
32.75
8.01%
7.99%
16
11.71
Revenue growth%
15.39
16.10
14.38
12.09
13.59
14.69
17.03
15.00
16.10
16.87
27.03
16.10
15.19
12
27.88
Gross margin%
26.81
25.07
24.37
23.64
22.77
21.45
19.46
22.42
21.19
22.22
26.14
21.45
22.60
74
10.82
Operating margin%
18.82
16.00
13.08
14.98
15.03
15.28
17.04
15.60
16.03
14.74
16.14
15.60
15.44
61
3.54
Net margin%
15.67
17.92
14.97
13.90
14.23
13.54
15.64
13.36
16.23
18.06
17.14
15.64
15.30
48
8.516
P/E ratio (avg)x
40.83
42.91
40.01
40.19
43.84
40.88
40.75
45.56
45.96
52.68
18.63
45.56
41.90
49
26.68
EV/EBITx
14.46
14.65
17.53
17.27
20.69
24.17
24.33
26.21
27.62
32.57
15.38
26.21
22.43
48
4.69
FCF yield (avg)%
7.15
4.72
2.72
2.45
0.51
2.82
0.73
0.40
0.42
2.49
5.58
0.73
2.47
72
22.91
FCF margin%
0.40
2.81
5.08
4.14
3.76
1.44
1.73
3.87
3.63
0.81
25.04
1.73
3.22
86
0.152
FCF / Net incomex
1.823
1.963
1.887
1.812
1.943
2.231
2.571
2.780
2.742
2.667
1.694
2.667
2.097
91
29.89
ROIC%
15.75
16.63
14.88
14.09
15.84
18.74
17.14
17.52
17.06
15.54
12.78
17.14
16.23
78
15.44
Return on equity%
5.59
3.81
2.22
1.98
1.33
0.40
0.40
0.40
3.04
0.65
20.62
0.40
1.65
90
13.36
Return on assets%
8.49
7.07
8.33
5.68
6.45
5.65
5.86
7.36
4.53
3.55
19.23
5.65
6.15
79
974.49
EPS₩
660.92
723.13
725.96
808.99
815.29
897.64
921.20
1,017
1,140
1,035
1,084
4.88%
5.47%
—
16.60
EPS growth%
24.43
22.05
22.44
20.52
22.20
22.18
23.69
22.28
20.87
22.50
8.10
22.28
22.24
71
462.53
Bookvalue per sh₩
779.04
710.11
736.07
707.45
729.35
799.82
809.77
719.00
786.86
757.40
812.66
0.76%
0.63%
—
1,438
FCF per share₩
3,275
3,308
3,876
4,410
4,601
5,513
5,877
6,760
6,915
6,805
1,132
8.14%
8.95%
—
1,239
Dividend per sh₩
899.55
902.39
884.12
921.17
964.77
1,034
903.63
850.22
911.21
946.44
1,183
(0.38%)
(0.81%)
—
17.83
Div yield (avg)%
0.40
2.59
0.73
0.40
0.40
2.55
5.25
5.79
2.95
5.70
8.12
5.25
2.57
33
19.69
Payout ratio%
30.13
27.63
29.01
31.88
31.24
33.74
31.74
33.89
31.50
30.52
13.72
31.74
31.37
19
21.01
Shares (diluted)M
35.04
40.49
47.74
48.03
48.15
48.62
57.39
55.87
63.98
71.29
20.66
8.16%
9.14%
14
11.28
Buyback yield%
17.20
16.82
16.33
16.79
17.25
14.97
12.72
13.35
12.39
10.77
22.62
12.72
15.65
11
1.288
D/E ratiox
1.099
1.168
1.130
1.044
1.007
1.035
0.994
0.921
0.951
1.054
0.673
0.994
1.040
30
40.54
Enterprise value₩B
15.14
15.87
14.26
12.83
11.78
10.50
10.03
9.371
9.610
8.815
41.22
(5.64%)
(6.30%)
79
64.95
LT debt₩B
132.1
145.9
145.8
155.6
169.5
162.3
180.4
179.9
174.2
197.5
14.39
3.10%
5.57%
17
Revenue
₩89.94B
7.99%
1.00×
Cost of revenue
₩49.00B
7.75%
0.98×
Operating expenses
₩15.13B
7.73%
0.98×
Property and equipment
19.48%
Spread over hurdle
66.68%