26.11
Revenue₩B
40.84
45.06
49.57
53.08
57.51
61.48
65.80
70.24
75.27
81.30
27.66
7.17%
8.03%
53
23.98
Revenue growth%
14.43
14.99
16.27
15.81
18.32
16.67
15.08
15.73
18.53
20.24
21.32
16.67
16.04
82
13.45
Gross margin%
0.46
2.41
2.33
3.35
5.11
6.63
9.23
10.59
13.37
13.96
9.31
10.59
5.87
13
29.77
Operating margin%
27.96
26.10
24.94
22.90
20.33
20.99
22.85
22.22
21.94
22.22
5.30
22.22
22.54
7
10.84
Net margin%
10.04
8.92
8.04
6.65
8.70
7.72
6.70
5.32
5.20
4.04
4.03
5.32
7.21
60
23.84
P/E ratio (avg)x
14.07
12.65
12.25
12.23
12.74
11.56
12.48
12.74
11.86
10.71
31.29
11.86
12.37
91
37.65
EV/EBITx
6.751
6.959
6.510
6.695
5.742
5.925
6.081
6.576
5.715
5.074
11.33
5.925
6.295
67
24.55
FCF yield (avg)%
26.25
27.84
29.81
28.43
29.95
31.32
30.06
31.08
31.58
29.99
20.68
31.08
29.97
16
15.65
FCF margin%
17.44
16.78
17.52
17.75
18.71
16.85
18.59
17.85
20.08
22.08
4.94
18.59
17.80
74
1.096
FCF / Net incomex
1.447
1.455
1.601
1.524
1.521
1.327
1.178
1.241
1.085
0.941
1.352
1.178
1.387
8
6.20
ROIC%
21.28
20.07
17.97
15.95
15.15
17.34
20.05
18.77
17.23
16.22
15.16
17.34
17.65
22
10.52
Return on equity%
19.03
19.40
18.86
21.10
19.25
18.70
21.13
20.84
21.89
21.03
8.63
21.03
20.12
26
29.14
Return on assets%
15.19
16.84
16.70
13.97
13.23
13.95
15.66
13.51
14.94
17.24
16.89
14.94
15.07
86
413.26
EPS₩
1,180
1,067
1,123
1,093
1,088
1,150
1,027
1,011
1,055
937.23
445.66
(2.94%)
(2.33%)
—
15.32
EPS growth%
10.12
9.00
9.50
7.25
8.40
11.36
14.34
13.31
14.08
15.72
3.06
14.08
10.74
16
1,156
Bookvalue per sh₩
499.92
500.69
509.48
533.20
573.91
537.08
475.78
522.62
528.39
520.70
458.19
(1.93%)
(0.68%)
—
543.34
FCF per share₩
811.77
872.22
1,039
1,158
1,303
1,580
1,883
2,088
2,380
2,522
772.09
14.12%
11.94%
—
1,160
Dividend per sh₩
1,493
1,566
1,764
1,831
1,950
1,954
2,329
2,306
2,402
2,442
1,074
4.60%
4.79%
—
16.79
Div yield (avg)%
25.36
26.70
24.48
23.71
21.09
21.90
18.97
16.90
14.02
12.89
4.93
16.90
21.50
74
11.26
Payout ratio%
26.69
23.93
26.55
28.42
26.93
27.98
25.97
28.71
31.59
30.63
10.85
28.71
27.45
45
65.52
Shares (diluted)M
83.89
92.39
103.8
115.3
130.7
154.4
173.3
181.2
178.0
205.8
66.62
9.50%
9.83%
15
8.97
Buyback yield%
25.06
25.46
26.20
25.84
26.65
23.67
22.62
20.25
17.80
16.11
2.97
20.25
24.36
72
1.211
D/E ratiox
1.152
1.218
1.359
1.280
1.445
1.322
1.342
1.200
1.268
1.151
1.480
1.268
1.274
47
46.09
Enterprise value₩B
54.89
50.71
46.85
47.65
42.41
45.35
44.50
48.09
42.91
46.60
4.981
1.90%
(1.69%)
55
65.19
LT debt₩B
52.93
49.02
44.19
41.94
41.75
37.17
39.65
36.93
39.30
36.94
54.65
(2.42%)
(4.54%)
43
Revenue
₩81.30B
8.03%
1.00×
Cost of revenue
₩53.99B
8.08%
1.00×
Operating expenses
₩11.31B
7.52%
0.95×
Property and equipment
16.18%
Spread over hurdle
(3.75%)