23.51
Revenue₩B
13.05
14.20
15.26
16.34
17.43
18.96
20.41
22.11
24.05
26.46
25.49
8.71%
7.91%
34
10.49
Revenue growth%
2.57
0.40
2.46
3.58
4.22
1.90
1.76
3.14
1.18
0.40
11.62
1.76
2.18
56
28.15
Gross margin%
28.06
30.16
31.07
32.17
29.81
32.17
29.63
30.33
30.83
31.52
15.88
30.83
30.58
21
14.59
Operating margin%
7.37
8.95
6.52
7.99
7.57
4.93
2.48
2.63
3.96
1.66
22.19
2.63
5.73
48
4.83
Net margin%
12.17
11.70
9.58
11.89
13.98
11.81
13.27
12.75
13.24
13.74
19.60
13.24
12.46
26
12.81
P/E ratio (avg)x
27.82
26.20
25.79
23.39
22.10
19.47
19.48
19.92
19.72
18.95
10.34
19.48
21.01
62
7.890
EV/EBITx
12.72
13.97
15.89
15.16
14.99
14.21
15.08
14.38
15.76
14.83
15.03
14.83
14.91
65
21.52
FCF yield (avg)%
27.78
28.13
27.25
25.09
26.70
26.60
27.20
27.52
29.24
31.42
21.36
27.52
27.39
5
29.74
FCF margin%
20.77
20.93
22.96
21.34
20.50
18.25
19.38
17.47
14.47
12.16
29.41
17.47
19.94
83
0.165
FCF / Net incomex
0.388
0.425
0.436
0.453
0.461
0.492
0.476
0.547
0.519
0.553
0.566
0.519
0.469
42
20.31
ROIC%
9.76
11.91
13.69
12.75
12.73
10.95
8.76
7.72
7.35
4.76
17.34
7.72
10.35
16
19.37
Return on equity%
21.03
20.91
18.75
19.15
18.99
20.43
19.28
21.82
24.60
23.86
13.25
21.82
20.67
78
2.00
Return on assets%
8.05
7.01
9.46
10.72
9.35
6.87
9.64
10.98
9.32
8.48
15.48
9.32
9.33
36
91.57
EPS₩
68.03
76.83
75.01
84.02
81.43
86.91
80.10
82.50
87.02
95.10
94.58
3.15%
2.35%
—
2.24
EPS growth%
16.79
16.42
14.54
16.66
16.95
18.27
17.88
20.47
20.82
19.91
9.77
19.91
17.41
31
79.56
Bookvalue per sh₩
76.44
81.40
76.26
73.33
74.87
78.00
73.52
80.24
82.94
87.37
27.03
3.13%
0.60%
—
18.39
FCF per share₩
109.96
109.13
117.04
122.31
118.01
119.18
116.47
122.26
123.68
135.06
28.64
2.74%
2.84%
—
43.97
Dividend per sh₩
108.61
113.49
114.90
109.71
123.82
141.30
150.06
154.63
155.11
156.52
20.42
4.80%
3.39%
—
9.52
Div yield (avg)%
30.48
28.97
31.21
31.11
32.57
31.48
31.96
32.69
31.73
29.44
8.77
31.73
31.35
87
22.62
Payout ratio%
2.41
2.98
3.74
4.96
3.90
2.88
5.21
6.12
4.54
3.76
4.97
4.54
3.83
49
76.70
Shares (diluted)M
93.71
93.23
101.5
100.0
93.84
88.80
101.5
106.4
103.0
109.9
77.25
3.21%
2.36%
72
19.41
Buyback yield%
19.65
19.37
20.31
21.53
21.86
20.09
17.78
17.68
18.40
15.67
8.78
17.78
19.51
18
0.720
D/E ratiox
0.585
0.549
0.551
0.612
0.587
0.601
0.661
0.733
0.656
0.711
1.650
0.661
0.606
84
5.307
Enterprise value₩B
6.306
5.944
5.750
5.801
5.915
5.909
6.782
6.359
5.948
5.586
17.65
(1.14%)
(1.05%)
25
18.85
LT debt₩B
14.02
16.77
20.06
22.45
24.51
24.30
28.95
30.44
35.03
38.74
5.324
9.59%
10.36%
62
Revenue
₩26.46B
7.91%
1.00×
Cost of revenue
₩13.03B
7.82%
0.99×
Operating expenses
₩4.767B
7.87%
1.00×
Property and equipment
15.48%
Spread over hurdle
31.64%