47.12
Revenue₩B
57.14
62.04
64.95
69.85
74.39
79.11
84.74
91.62
99.62
106.7
52.20
7.48%
7.28%
9
8.68
Revenue growth%
5.17
6.20
5.95
6.06
3.54
4.86
3.83
4.17
3.58
3.21
7.25
3.83
4.51
94
12.78
Gross margin%
13.29
10.36
10.83
12.67
10.54
12.21
11.19
10.78
9.63
10.55
22.25
10.78
10.81
15
23.51
Operating margin%
6.59
9.53
11.79
10.62
11.01
13.81
13.11
14.08
14.04
13.69
21.03
13.81
12.45
19
26.01
Net margin%
0.40
1.74
2.67
1.08
0.40
1.88
2.34
0.50
0.40
0.55
6.55
0.55
0.81
74
26.75
P/E ratio (avg)x
26.58
25.57
30.05
32.62
32.99
32.95
31.83
31.47
31.28
34.83
16.08
31.83
31.65
73
18.84
EV/EBITx
6.012
5.735
4.924
5.207
4.404
4.380
3.795
3.550
3.593
3.458
11.57
3.593
4.392
18
2.81
FCF yield (avg)%
8.17
8.93
9.62
9.76
10.53
7.57
8.66
8.11
10.03
8.60
24.11
8.60
8.79
16
16.28
FCF margin%
11.66
12.75
15.44
15.19
17.44
18.00
20.64
20.33
19.89
17.49
9.45
19.89
17.46
82
1.794
FCF / Net incomex
1.974
2.080
2.132
2.256
2.224
2.540
2.607
2.842
2.659
2.990
1.764
2.659
2.398
52
6.31
ROIC%
28.91
30.07
32.50
29.70
26.76
27.46
26.24
23.73
24.35
22.57
6.41
24.35
27.11
33
13.61
Return on equity%
33.00
32.54
35.11
34.92
36.03
37.27
36.78
35.67
34.06
32.28
7.77
35.67
35.01
52
23.64
Return on assets%
24.84
23.41
20.85
21.28
19.75
18.10
16.35
14.69
17.37
19.11
21.02
17.37
19.43
74
961.61
EPS₩
436.45
387.25
342.79
322.43
310.39
280.00
288.74
261.09
226.29
237.77
1,026
(5.19%)
(5.56%)
—
10.38
EPS growth%
19.88
17.33
17.79
17.32
19.64
20.58
19.56
19.42
16.64
14.55
7.08
19.42
18.61
6
1,536
Bookvalue per sh₩
651.62
771.28
895.74
966.43
932.42
893.40
883.90
887.74
885.92
923.80
466.21
(0.19%)
5.14%
—
902.96
FCF per share₩
1,777
1,745
1,907
2,075
2,089
2,001
2,094
1,979
2,196
2,119
398.93
0.29%
1.52%
—
300.71
Dividend per sh₩
1,803
1,973
2,169
2,335
2,682
3,001
3,052
3,103
3,446
3,862
1,831
7.56%
9.16%
—
18.66
Div yield (avg)%
32.57
30.44
31.72
29.98
30.91
33.02
31.24
30.67
31.80
34.53
28.86
31.80
31.48
9
20.40
Payout ratio%
13.83
11.70
14.01
15.50
18.12
20.02
18.13
20.87
22.53
21.68
4.48
20.87
18.13
63
21.92
Shares (diluted)M
12.91
12.81
12.71
12.15
11.42
10.99
9.580
9.697
8.693
8.490
21.06
(5.76%)
(4.87%)
66
13.42
Buyback yield%
1.19
0.97
1.39
2.28
1.49
4.45
3.68
1.72
3.84
4.21
6.81
3.84
2.00
91
1.223
D/E ratiox
0.609
0.653
0.636
0.579
0.615
0.565
0.608
0.649
0.601
0.531
1.746
0.601
0.608
23
43.03
Enterprise value₩B
33.87
38.73
39.48
39.93
37.73
37.12
38.64
41.76
40.01
41.16
89.02
1.76%
3.22%
75
51.86
LT debt₩B
66.03
61.96
61.08
65.13
66.16
58.06
62.39
62.34
62.62
60.48
96.19
(1.78%)
(0.99%)
38
Revenue
₩106.7B
7.28%
1.00×
Cost of revenue
₩56.70B
7.04%
0.98×
Operating expenses
₩20.71B
7.65%
1.04×
Property and equipment
18.27%
Spread over hurdle
(1.43%)