53.77
Revenue₩B
253.0
257.2
258.0
260.0
264.6
264.0
266.4
270.8
276.0
281.5
59.24
1.25%
1.04%
7
18.88
Revenue growth%
16.24
18.38
20.17
22.84
21.91
23.41
25.16
25.01
24.64
22.04
24.18
24.64
22.44
16
4.87
Gross margin%
26.43
29.17
29.91
31.36
34.01
31.44
33.60
32.70
30.60
28.75
24.77
31.44
30.98
20
23.00
Operating margin%
17.22
16.46
15.57
14.97
14.04
16.29
18.31
15.92
15.97
16.19
28.26
16.19
16.08
20
25.34
Net margin%
5.99
8.43
7.31
6.60
9.16
11.42
12.92
13.71
13.37
14.33
13.46
13.37
10.29
42
11.14
P/E ratio (avg)x
29.39
29.64
31.94
35.37
35.86
33.64
33.97
38.36
41.61
46.37
13.68
38.36
34.67
54
28.29
EV/EBITx
7.556
7.502
7.841
7.797
7.417
7.512
7.213
7.714
6.915
7.060
24.78
7.213
7.507
22
11.48
FCF yield (avg)%
8.94
7.90
7.69
7.03
6.17
5.09
2.37
4.74
2.01
1.07
14.94
2.37
5.63
65
6.00
FCF margin%
20.15
21.17
20.87
23.76
25.09
27.64
29.48
30.30
29.41
29.53
5.05
29.48
26.37
84
0.158
FCF / Net incomex
0.972
0.865
0.766
0.679
0.674
0.631
0.673
0.702
0.761
0.679
0.826
0.679
0.690
63
24.93
ROIC%
13.74
11.32
13.34
16.29
19.01
16.15
19.12
19.61
19.50
21.75
16.85
19.50
17.65
71
6.44
Return on equity%
15.68
17.00
16.73
16.01
13.56
16.44
16.03
16.86
15.26
15.69
18.27
16.03
16.02
71
9.54
Return on assets%
7.37
8.61
5.82
5.17
8.00
5.90
8.19
9.86
12.71
14.80
25.80
9.86
8.10
82
246.66
EPS₩
974.62
1,062
1,044
1,112
1,250
1,423
1,610
1,829
1,913
1,965
270.16
9.47%
8.81%
—
3.77
EPS growth%
20.61
22.29
24.15
25.29
27.15
26.13
24.36
26.94
24.52
23.57
14.60
24.52
24.44
16
494.18
Bookvalue per sh₩
210.70
180.41
174.34
181.43
192.28
173.13
182.44
194.97
212.60
227.50
409.36
3.42%
1.54%
—
455.94
FCF per share₩
507.52
533.31
503.43
540.82
579.89
600.23
603.96
712.08
735.20
757.41
624.90
5.49%
4.25%
—
322.91
Dividend per sh₩
720.45
732.42
699.50
752.90
714.63
711.00
645.49
648.28
710.88
726.14
582.79
0.32%
0.23%
—
8.31
Div yield (avg)%
8.02
8.65
10.22
11.68
9.70
8.63
9.42
9.79
7.37
5.25
21.74
8.63
9.03
69
11.29
Payout ratio%
15.07
17.77
20.60
22.14
21.69
20.43
21.98
21.27
18.27
20.76
27.58
20.76
20.68
14
78.35
Shares (diluted)M
89.49
82.83
84.36
89.80
78.46
82.89
91.59
97.27
94.39
93.95
79.09
3.67%
1.49%
84
15.63
Buyback yield%
23.15
23.92
23.98
26.62
26.36
28.99
28.42
29.64
26.77
29.60
7.64
28.99
26.69
18
1.132
D/E ratiox
2.125
2.167
1.999
2.098
2.270
2.496
2.585
2.365
2.340
2.363
0.694
2.365
2.305
54
266.5
Enterprise value₩B
221.4
211.5
221.3
196.7
178.8
182.5
197.1
203.6
206.4
200.6
185.2
2.33%
(1.50%)
20
273.8
LT debt₩B
179.7
207.6
204.9
233.6
276.6
324.5
343.6
368.5
398.0
423.4
285.8
8.89%
10.01%
56
Revenue
₩281.5B
1.04%
1.00×
Cost of revenue
₩178.0B
1.20%
1.02×
Operating expenses
₩67.42B
1.01%
1.00×
Property and equipment
15.70%
Spread over hurdle
(1.62%)