38.40
Revenue₩B
32.40
33.28
34.94
36.84
39.06
40.01
42.26
43.23
45.89
47.24
40.40
3.88%
4.36%
13
23.98
Revenue growth%
25.82
27.20
25.39
23.49
24.09
22.38
23.71
21.31
18.60
21.00
10.13
21.31
23.60
32
4.24
Gross margin%
2.82
3.17
5.03
7.74
9.98
12.22
13.98
12.14
9.32
7.85
14.16
12.14
8.58
82
11.96
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.86
5.40
8.09
11.03
2.86
0.40
49
25.57
Net margin%
13.74
12.01
12.28
12.69
13.72
14.49
16.02
18.93
19.12
18.30
13.84
18.30
14.11
28
21.48
P/E ratio (avg)x
15.67
17.24
17.00
16.92
18.78
16.64
17.31
19.37
20.39
21.28
8.071
19.37
17.28
9
17.94
EV/EBITx
47.76
52.53
58.31
69.66
82.24
99.03
120.1
118.3
141.6
161.3
11.94
120.1
90.64
49
29.47
FCF yield (avg)%
0.40
0.40
0.40
0.59
0.40
0.40
2.59
0.42
2.28
1.43
14.34
1.43
0.41
56
17.24
FCF margin%
20.31
21.73
23.53
25.33
24.31
24.44
26.27
27.74
29.16
28.74
13.85
27.74
24.88
50
1.645
FCF / Net incomex
0.552
0.602
0.580
0.629
0.686
0.646
0.650
0.688
0.648
0.733
1.037
0.650
0.647
67
14.91
ROIC%
5.61
8.05
10.08
11.37
8.93
9.03
8.36
11.01
8.71
11.09
23.46
9.03
8.98
91
22.95
Return on equity%
10.06
10.63
7.83
6.98
7.07
6.60
8.92
11.55
14.03
11.89
13.06
11.55
9.49
34
25.97
Return on assets%
4.16
6.59
4.53
6.71
7.08
6.43
8.69
9.28
11.87
9.21
23.94
9.21
6.90
45
145.42
EPS₩
47.57
52.03
54.97
57.83
62.07
61.96
67.97
73.87
71.13
77.99
151.02
4.67%
6.28%
—
21.61
EPS growth%
11.26
12.36
13.58
14.19
13.79
12.45
10.14
9.47
10.68
10.36
27.92
10.36
11.81
76
113.78
Bookvalue per sh₩
185.41
198.16
190.29
187.19
186.91
187.09
180.71
190.70
191.35
189.76
192.55
0.30%
(1.27%)
—
187.72
FCF per share₩
46.50
40.59
40.28
36.85
39.48
38.93
33.99
37.41
33.24
35.32
271.70
(2.20%)
(2.33%)
—
254.59
Dividend per sh₩
152.71
169.20
182.54
201.15
180.43
189.32
169.54
170.70
173.00
177.77
248.30
(0.30%)
0.51%
—
9.62
Div yield (avg)%
11.86
13.30
11.66
14.56
15.65
12.69
10.44
13.24
13.87
12.53
7.79
12.69
12.97
46
28.48
Payout ratio%
23.09
24.30
22.88
24.37
23.79
24.56
21.94
19.65
18.16
18.24
3.81
19.65
22.98
19
47.16
Shares (diluted)M
49.11
48.97
48.81
44.02
45.04
47.09
51.31
52.67
57.30
52.98
46.71
3.30%
0.67%
24
13.93
Buyback yield%
13.20
16.05
15.47
17.08
19.79
17.96
15.53
15.38
16.29
15.00
20.96
15.53
15.79
65
1.551
D/E ratiox
1.134
1.088
0.996
0.946
0.916
0.955
1.044
0.906
0.889
0.929
1.303
0.929
0.950
16
15.60
Enterprise value₩B
42.95
36.86
34.31
35.89
36.70
37.97
39.16
36.28
36.94
37.52
44.32
0.45%
(2.83%)
81
9.115
LT debt₩B
7.847
7.505
6.924
6.883
6.992
7.155
7.406
7.940
8.426
8.679
32.49
4.42%
1.18%
39
Revenue
₩47.24B
4.36%
1.00×
Cost of revenue
₩33.07B
4.36%
1.00×
Operating expenses
₩8.536B
4.30%
0.99×
Property and equipment
19.42%
Spread over hurdle
(4.09%)