4.934
Revenue₩B
4.127
4.304
4.448
4.695
4.820
5.007
5.145
5.325
5.592
5.809
5.222
3.80%
3.91%
85
29.36
Revenue growth%
14.93
14.95
15.47
17.86
16.86
14.30
14.83
12.46
14.34
11.63
4.89
14.30
14.88
60
27.60
Gross margin%
15.59
16.81
18.44
18.01
18.11
20.77
23.34
23.04
21.78
24.49
24.86
23.04
19.61
55
24.30
Operating margin%
25.90
26.15
26.61
26.17
25.72
27.64
26.47
24.46
26.56
27.92
25.94
26.56
26.32
19
16.48
Net margin%
13.66
12.57
10.48
11.01
12.60
14.55
14.37
17.09
17.06
14.77
12.90
14.77
14.01
30
25.62
P/E ratio (avg)x
18.30
18.32
20.51
19.50
17.30
17.87
18.66
18.75
20.48
22.53
16.90
18.75
18.71
88
19.05
EV/EBITx
38.93
44.30
41.06
37.70
40.85
41.00
37.53
36.82
36.62
38.41
8.459
37.53
38.67
8
10.70
FCF yield (avg)%
32.96
30.32
29.48
29.26
30.87
27.87
30.13
30.09
31.44
29.65
17.70
30.09
30.11
7
15.79
FCF margin%
7.98
5.92
3.97
4.52
3.39
1.06
0.40
0.40
0.40
0.40
27.47
0.40
2.22
89
1.229
FCF / Net incomex
0.275
0.291
0.318
0.334
0.320
0.328
0.314
0.323
0.288
0.293
0.635
0.314
0.316
23
27.77
ROIC%
6.09
3.20
1.81
0.40
1.16
0.40
1.61
0.40
0.40
0.54
28.48
0.40
0.85
22
14.30
Return on equity%
34.74
34.47
31.58
33.95
31.33
32.69
30.27
27.30
29.76
27.67
10.97
29.76
31.46
21
16.25
Return on assets%
16.64
16.09
17.22
16.50
17.79
15.82
17.36
18.56
21.51
19.12
9.57
18.56
17.29
77
126.34
EPS₩
149.92
149.47
151.63
133.19
129.14
130.12
111.48
110.32
103.89
93.17
133.84
(6.32%)
(4.94%)
—
26.06
EPS growth%
6.03
8.33
10.80
9.55
12.50
13.53
12.58
13.74
11.83
8.91
27.87
12.58
11.31
90
64.78
Bookvalue per sh₩
277.84
261.19
294.21
334.17
327.01
320.57
351.66
361.75
344.01
359.11
414.85
1.89%
3.99%
—
276.41
FCF per share₩
134.25
129.26
120.42
123.92
111.47
114.05
125.17
121.07
130.68
127.77
263.75
2.77%
(1.78%)
—
236.65
Dividend per sh₩
107.97
107.82
110.54
121.19
128.58
128.27
131.45
113.38
111.87
113.17
79.32
(2.52%)
0.78%
—
16.53
Div yield (avg)%
3.53
1.83
3.47
1.48
0.69
0.40
0.40
0.58
2.44
0.68
11.66
0.58
1.09
28
14.12
Payout ratio%
12.71
15.27
14.28
13.52
14.61
16.82
19.38
18.37
16.76
18.96
25.29
18.37
16.02
82
7.418
Shares (diluted)M
6.523
6.489
5.566
5.773
5.236
5.636
5.729
6.231
6.500
6.766
7.407
5.26%
1.05%
60
21.04
Buyback yield%
22.28
24.43
23.98
24.71
22.41
21.67
20.18
17.25
20.12
23.07
11.58
20.18
22.35
93
0.677
D/E ratiox
1.249
1.457
1.640
1.665
1.651
1.875
1.824
1.887
1.839
2.163
1.038
1.875
1.745
26
5.442
Enterprise value₩B
5.521
6.422
6.635
6.557
6.465
6.399
6.759
7.000
8.085
8.390
1.824
5.35%
5.40%
18
4.430
LT debt₩B
9.874
10.08
10.33
10.20
10.97
10.83
10.75
11.36
11.69
12.82
2.344
3.17%
3.63%
90
Revenue
₩5.809B
3.91%
1.00×
Cost of revenue
₩3.014B
4.29%
1.04×
Operating expenses
₩1.311B
3.34%
0.95×
Property and equipment
15.65%
Spread over hurdle
54.30%