13.27
Revenue₩B
11.00
12.14
12.96
13.81
15.28
16.47
17.94
19.09
20.68
22.45
14.62
7.99%
8.30%
71
20.10
Revenue growth%
29.10
26.63
23.82
23.62
22.29
24.37
23.15
20.91
22.94
22.66
15.39
22.94
23.38
76
21.27
Gross margin%
0.82
3.13
1.63
0.83
2.08
4.42
3.06
2.20
0.40
0.40
11.52
2.20
1.86
88
10.27
Operating margin%
9.11
6.66
3.79
5.69
7.78
5.87
8.28
9.33
8.34
11.19
15.17
8.34
8.03
77
12.09
Net margin%
20.63
20.30
18.74
18.14
20.50
20.83
21.77
20.72
23.51
20.62
24.67
20.83
20.62
6
23.27
P/E ratio (avg)x
43.96
48.17
57.24
59.67
71.21
72.44
69.77
80.85
96.35
94.54
14.71
80.85
70.49
78
26.32
EV/EBITx
40.54
44.48
48.94
48.94
48.00
53.73
50.84
48.17
46.73
46.35
24.32
48.17
48.09
46
23.59
FCF yield (avg)%
31.41
30.53
28.05
26.13
24.45
23.65
22.49
20.18
21.90
19.93
10.99
21.90
24.05
77
10.75
FCF margin%
8.25
8.37
6.24
4.32
1.67
0.40
0.40
0.40
0.40
0.40
24.84
0.40
1.04
83
0.530
FCF / Net incomex
0.415
0.457
0.512
0.563
0.560
0.514
0.492
0.479
0.509
0.559
1.089
0.509
0.510
89
5.43
ROIC%
25.03
24.30
23.09
25.84
23.84
22.08
19.28
21.56
18.59
19.62
7.39
19.62
22.58
81
19.98
Return on equity%
36.10
37.63
37.10
34.26
32.36
29.44
30.69
32.01
34.26
34.91
2.24
32.01
34.26
26
3.03
Return on assets%
29.03
26.92
28.16
26.81
25.30
22.32
24.96
24.43
25.54
27.07
15.94
24.96
26.17
13
107.11
EPS₩
151.63
155.33
182.03
184.50
183.41
195.21
192.63
190.22
190.38
227.89
114.87
4.44%
4.65%
—
9.91
EPS growth%
5.65
6.12
5.76
5.13
5.09
5.48
4.02
4.66
6.31
9.02
24.38
5.48
5.57
60
105.13
Bookvalue per sh₩
61.82
58.62
63.41
63.67
60.15
54.55
49.70
45.21
40.67
41.04
36.52
(7.36%)
(5.48%)
—
121.54
FCF per share₩
92.43
88.51
90.04
93.92
98.39
94.86
88.32
84.90
80.66
88.02
129.99
(2.20%)
(1.38%)
—
126.58
Dividend per sh₩
220.76
252.47
261.11
273.54
272.30
297.53
329.50
359.08
389.04
435.70
62.49
9.86%
7.78%
—
12.42
Div yield (avg)%
14.72
13.87
15.68
18.54
19.89
17.45
19.66
20.31
22.30
20.61
27.19
20.31
19.10
50
5.87
Payout ratio%
23.94
24.40
26.71
25.27
26.93
29.29
29.20
27.60
29.73
27.68
7.36
29.20
27.26
23
103.8
Shares (diluted)M
126.7
147.9
157.5
163.5
181.6
197.1
220.7
256.5
282.0
274.5
103.4
8.61%
7.58%
32
15.84
Buyback yield%
26.51
28.38
30.83
32.65
32.05
32.84
33.37
34.11
32.87
32.67
9.31
32.87
32.66
50
1.782
D/E ratiox
1.894
1.772
2.023
1.907
2.081
2.301
2.378
2.360
2.651
2.897
0.147
2.378
2.191
15
8.057
Enterprise value₩B
0.922
0.982
0.928
0.833
0.710
0.625
0.546
0.542
0.562
0.509
1.705
(6.46%)
(7.16%)
80
8.962
LT debt₩B
12.55
14.04
14.91
15.24
17.41
17.50
18.52
21.32
23.94
23.29
8.282
6.00%
7.27%
87
Revenue
₩22.45B
8.30%
1.00×
Cost of revenue
₩13.07B
8.36%
1.01×
Operating expenses
₩3.668B
7.10%
0.89×
Goodwill & intangibles
19.43%
Property and equipment
15.86%
Cash and investments
15.19%
Spread over hurdle
71.83%