23.09
Revenue₩B
11.39
12.18
13.37
14.66
15.43
16.77
17.82
19.33
21.19
23.09
24.11
8.41%
7.94%
68
7.78
Revenue growth%
2.90
3.35
5.11
2.65
5.54
8.12
8.09
10.72
13.15
15.93
6.39
10.72
6.82
64
18.68
Gross margin%
16.71
14.15
17.03
14.59
16.91
16.63
14.85
13.07
10.14
7.37
18.70
13.07
14.72
55
25.02
Operating margin%
22.46
21.78
23.12
21.27
23.24
22.38
25.36
22.72
25.25
23.95
12.43
23.95
22.92
44
15.14
Net margin%
25.44
25.95
27.69
29.39
28.37
29.59
29.46
30.13
28.29
29.18
14.91
29.46
28.77
85
26.54
P/E ratio (avg)x
19.75
18.28
16.51
17.94
17.52
17.87
18.81
17.34
15.54
14.01
7.299
17.34
17.70
90
28.87
EV/EBITx
9.573
8.704
8.091
7.936
7.426
6.712
7.026
6.411
6.562
6.009
27.47
6.562
7.226
27
4.17
FCF yield (avg)%
1.26
1.71
2.95
4.53
3.94
1.35
0.40
0.40
0.40
2.99
17.13
0.40
1.53
80
28.63
FCF margin%
21.20
20.37
18.99
16.93
19.01
16.50
16.90
17.82
18.69
18.68
12.76
17.82
18.69
90
1.512
FCF / Net incomex
0.558
0.556
0.535
0.483
0.510
0.483
0.431
0.395
0.335
0.300
0.240
0.395
0.483
51
4.50
ROIC%
23.43
24.62
27.16
24.49
21.90
23.12
21.27
19.31
16.36
18.03
10.47
19.31
22.51
46
5.92
Return on equity%
16.49
15.03
12.30
12.29
11.33
13.24
13.16
11.36
13.22
11.60
26.16
13.16
12.73
61
26.70
Return on assets%
0.40
2.36
2.23
2.74
4.20
5.57
6.90
8.94
7.71
5.86
18.39
6.90
4.88
17
45,779
EPS₩
22,238
20,058
17,889
16,145
14,721
16,021
14,287
14,562
15,706
14,355
48,551
(0.50%)
(4.02%)
—
6.68
EPS growth%
17.58
19.78
20.58
20.95
19.52
20.78
20.59
19.97
20.33
20.32
16.65
20.33
20.33
76
33,795
Bookvalue per sh₩
44,516
47,564
41,311
36,404
33,124
34,730
31,242
31,540
33,184
35,210
42,716
1.23%
(2.11%)
—
18,984
FCF per share₩
40,118
42,551
44,284
43,881
39,554
43,550
43,808
39,224
39,558
39,972
8,798
0.21%
0.52%
—
14,880
Dividend per sh₩
71,737
84,464
93,159
112,593
124,800
130,677
131,187
148,264
171,413
174,415
28,473
6.92%
10.50%
—
16.48
Div yield (avg)%
23.63
21.70
23.50
23.59
25.96
28.01
28.75
28.44
28.90
28.71
21.16
28.71
26.98
27
25.23
Payout ratio%
2.34
3.00
2.04
4.08
5.14
6.41
4.92
4.31
3.81
5.96
13.29
4.92
4.20
32
0.293
Shares (diluted)M
0.338
0.335
0.319
0.280
0.266
0.265
0.270
0.257
0.237
0.209
0.300
(4.67%)
(3.90%)
31
17.27
Buyback yield%
27.37
29.10
30.77
28.54
28.26
28.89
31.25
31.86
33.28
34.25
8.16
31.86
29.94
37
0.846
D/E ratiox
1.138
1.124
1.104
1.279
1.438
1.523
1.766
1.670
1.930
2.176
1.137
1.766
1.481
84
6.605
Enterprise value₩B
34.29
38.15
41.78
43.79
49.74
57.52
65.44
68.98
78.68
75.02
17.76
8.57%
9.62%
76
2.742
LT debt₩B
15.05
16.67
16.69
17.17
16.53
17.45
19.52
21.85
22.36
23.92
6.747
7.67%
6.00%
22
Revenue
₩23.09B
7.94%
1.00×
Cost of revenue
₩14.66B
7.95%
1.00×
Operating expenses
₩3.209B
8.02%
1.01×
Property and equipment
16.06%
Goodwill & intangibles
16.05%
Spread over hurdle
(0.61%)