43.94
Revenue₩B
29.35
30.22
31.59
32.23
34.24
36.34
37.51
39.03
41.45
44.18
45.04
5.23%
4.84%
40
22.13
Revenue growth%
12.43
13.31
11.64
13.27
12.98
12.27
12.73
14.47
13.97
12.08
2.54
12.73
12.86
64
9.72
Gross margin%
7.57
4.75
7.74
9.54
9.36
7.20
7.43
8.20
7.12
4.13
25.38
7.20
7.50
33
28.09
Operating margin%
17.02
14.24
17.07
17.89
16.31
17.09
15.46
15.75
13.25
10.41
9.24
15.46
16.03
54
24.00
Net margin%
14.08
15.95
18.60
21.07
23.18
20.99
19.06
19.13
21.43
20.42
17.86
20.42
19.78
78
26.01
P/E ratio (avg)x
17.21
17.10
16.58
14.66
13.81
14.05
12.79
10.99
11.49
11.30
17.61
11.49
13.93
43
34.55
EV/EBITx
6.518
7.456
7.476
7.941
8.986
9.699
9.307
8.599
8.604
8.180
18.63
8.604
8.390
24
8.65
FCF yield (avg)%
15.55
16.12
18.54
20.83
20.61
21.43
24.33
25.72
26.25
28.46
4.53
25.72
21.13
67
16.96
FCF margin%
21.78
22.09
25.08
25.40
26.82
27.50
28.06
25.61
27.40
25.57
5.54
27.40
25.59
41
1.267
FCF / Net incomex
1.768
1.976
2.276
2.388
2.357
2.486
2.533
2.553
2.765
2.831
1.479
2.553
2.437
50
19.18
ROIC%
18.66
21.14
19.94
18.28
16.29
18.64
18.18
20.55
19.08
16.26
10.80
18.64
18.65
51
20.69
Return on equity%
22.89
24.43
22.27
24.90
26.10
24.53
25.28
26.35
28.46
29.12
29.91
26.35
25.09
32
22.43
Return on assets%
23.45
24.46
24.54
23.16
21.50
18.52
19.58
19.96
22.50
21.92
7.16
19.96
22.21
22
323.84
EPS₩
1,508
1,672
1,860
2,209
2,308
2,267
2,589
2,806
2,940
3,442
331.60
8.32%
10.16%
—
24.46
EPS growth%
32.35
34.13
31.43
30.64
29.24
30.42
30.90
33.37
34.14
34.49
23.15
33.37
31.89
21
715.06
Bookvalue per sh₩
959.84
879.02
938.84
894.61
817.20
891.82
951.20
905.44
825.84
739.55
978.88
(1.98%)
(1.83%)
—
169.08
FCF per share₩
150.35
146.93
147.42
140.68
130.39
138.17
140.74
151.92
136.95
132.45
433.65
0.32%
(1.86%)
—
1,032
Dividend per sh₩
619.66
548.78
508.44
461.39
427.84
401.06
378.20
334.09
332.04
316.45
503.44
(5.85%)
(5.83%)
—
16.89
Div yield (avg)%
17.10
18.17
20.16
22.07
21.54
22.16
22.45
20.64
18.72
19.42
17.90
20.64
20.40
59
20.96
Payout ratio%
27.77
28.72
29.43
29.89
32.07
30.21
33.01
31.37
30.43
31.93
6.25
31.37
30.32
10
21.54
Shares (diluted)M
24.04
26.49
25.13
23.11
21.40
20.57
19.41
17.62
17.73
18.45
21.60
(2.92%)
(2.79%)
55
13.84
Buyback yield%
16.09
15.68
15.24
14.44
17.04
18.53
17.16
15.50
13.76
11.68
3.53
15.50
15.59
28
1.361
D/E ratiox
1.145
1.303
1.411
1.518
1.792
1.791
1.849
2.036
2.066
2.247
0.283
2.036
1.792
20
17.61
Enterprise value₩B
52.43
51.08
51.11
50.93
53.32
60.27
67.93
76.47
82.83
86.42
27.59
10.14%
6.07%
73
39.60
LT debt₩B
57.00
64.05
62.34
60.80
62.38
68.54
76.73
87.24
95.06
89.20
47.61
7.41%
4.24%
17
Revenue
₩44.18B
4.84%
1.00×
Cost of revenue
₩19.23B
4.76%
0.99×
Operating expenses
₩10.11B
4.81%
1.00×
Property and equipment
17.20%
Return on capital
138.87%
Spread over hurdle
128.67%