14.59
Revenue₩B
42.26
44.72
46.32
47.38
50.56
53.31
54.70
58.44
60.64
63.40
15.56
4.63%
4.49%
74
19.10
Revenue growth%
21.45
22.93
25.04
23.49
22.07
23.71
21.93
22.86
24.61
22.45
26.17
22.86
22.90
83
24.64
Gross margin%
2.27
0.40
0.40
3.03
3.46
2.03
0.40
0.40
0.40
1.74
24.18
0.40
1.07
32
28.59
Operating margin%
2.02
3.98
6.18
6.54
6.65
9.44
10.11
11.43
9.47
9.85
23.49
9.85
8.05
35
27.26
Net margin%
3.71
0.80
0.40
0.40
1.69
1.50
0.61
1.08
3.16
0.61
25.48
1.08
0.94
60
21.60
P/E ratio (avg)x
24.37
27.85
28.93
34.17
37.00
39.99
46.79
47.36
53.78
61.81
17.07
47.36
38.50
72
19.97
EV/EBITx
10.20
9.231
9.388
10.33
9.666
9.444
9.461
9.887
8.755
7.986
32.44
9.444
9.453
15
9.14
FCF yield (avg)%
7.25
4.35
6.58
4.93
2.74
2.97
4.68
4.68
5.92
6.72
19.61
4.68
4.81
76
22.67
FCF margin%
28.12
29.45
29.04
31.70
33.66
35.99
38.15
39.21
39.23
41.86
3.56
39.21
34.83
30
0.942
FCF / Net incomex
2.466
2.815
3.272
3.537
3.819
4.227
4.797
4.994
5.930
5.778
0.404
4.994
4.023
21
11.58
ROIC%
17.32
19.47
22.40
19.84
20.49
22.63
22.80
21.12
20.96
20.04
10.09
21.12
20.72
42
24.82
Return on equity%
15.89
17.26
17.26
18.74
21.22
22.35
21.90
22.85
25.81
26.68
20.05
22.85
21.56
64
23.36
Return on assets%
9.79
10.98
8.48
9.86
7.30
9.37
9.12
8.55
9.00
9.48
24.15
9.12
9.24
74
897.73
EPS₩
269.89
306.84
318.57
353.93
344.27
401.35
443.49
457.18
520.86
500.15
945.21
7.76%
6.96%
—
13.09
EPS growth%
2.46
0.40
0.92
2.73
2.75
3.55
2.46
4.26
4.67
4.92
16.43
4.26
2.74
24
554.50
Bookvalue per sh₩
1,277
1,159
1,166
1,113
1,099
1,053
1,200
1,306
1,410
1,392
835.37
4.84%
1.50%
—
1,189
FCF per share₩
829.42
735.27
681.15
728.08
716.09
772.37
834.37
914.69
819.09
830.76
771.56
3.02%
(1.18%)
—
488.14
Dividend per sh₩
1,205
1,346
1,524
1,702
1,670
1,946
2,011
2,326
2,703
2,625
484.27
9.47%
8.74%
—
22.67
Div yield (avg)%
15.76
14.43
14.75
15.13
13.51
11.53
9.34
10.04
9.00
11.61
7.88
10.04
12.56
95
24.14
Payout ratio%
19.98
17.93
20.91
21.80
24.03
22.01
21.65
23.86
26.69
27.84
20.72
23.86
21.91
83
24.43
Shares (diluted)M
22.32
24.14
27.21
28.70
25.91
28.68
30.44
34.02
36.21
37.07
24.80
7.42%
6.45%
33
23.69
Buyback yield%
9.38
8.61
8.86
9.66
10.79
11.54
10.79
13.12
12.26
14.96
21.37
12.26
10.79
49
1.454
D/E ratiox
1.265
1.366
1.363
1.449
1.550
1.368
1.407
1.473
1.381
1.280
0.688
1.381
1.375
6
15.29
Enterprise value₩B
41.38
44.94
44.39
46.57
46.53
46.61
50.86
51.24
49.05
51.42
5.892
2.02%
2.24%
11
7.866
LT debt₩B
21.45
22.80
23.82
23.62
25.88
25.77
25.16
24.81
25.34
28.20
41.62
1.73%
1.71%
31
Revenue
₩63.40B
4.49%
1.00×
Cost of revenue
₩41.16B
4.33%
0.99×
Operating expenses
₩15.65B
4.82%
1.03×
Property and equipment
16.49%
Spread over hurdle
(0.55%)