2.447
Revenue₩B
13.53
14.45
15.30
16.16
16.99
17.98
19.17
21.01
22.16
24.18
2.622
7.31%
6.92%
18
29.75
Revenue growth%
19.48
20.62
23.41
20.65
21.11
19.87
21.96
20.98
19.25
18.06
18.34
19.87
20.63
91
8.83
Gross margin%
3.21
2.24
1.16
0.40
2.29
1.28
0.56
0.40
1.61
2.40
23.15
1.28
1.45
75
7.61
Operating margin%
14.62
13.53
16.28
16.12
18.31
19.33
17.47
16.25
18.49
19.97
18.61
18.49
16.87
38
28.55
Net margin%
30.90
30.95
29.90
31.53
28.98
31.97
29.07
27.70
28.15
28.58
9.40
28.58
29.49
75
16.76
P/E ratio (avg)x
6.923
6.306
6.899
7.436
8.153
9.070
7.943
7.734
6.850
6.251
19.78
7.734
7.180
83
35.56
EV/EBITx
32.87
35.74
39.83
36.22
33.33
37.73
34.62
31.38
34.71
37.37
23.37
34.71
35.23
44
27.53
FCF yield (avg)%
9.46
7.23
9.10
7.78
7.04
5.66
5.19
4.33
5.02
3.80
4.61
5.02
6.35
16
24.53
FCF margin%
12.40
10.94
9.24
11.85
13.92
13.92
12.51
10.35
8.03
6.96
22.60
10.35
11.40
68
0.275
FCF / Net incomex
1.610
1.623
1.721
1.723
1.727
1.785
2.015
2.044
2.033
2.306
0.200
2.033
1.756
10
25.32
ROIC%
8.09
10.43
12.18
9.30
6.78
5.59
3.10
4.41
5.54
3.33
23.74
4.41
6.19
29
24.83
Return on equity%
24.04
25.65
27.10
28.69
26.61
26.74
29.44
27.98
30.30
30.00
27.20
29.44
27.54
25
26.35
Return on assets%
24.87
25.11
24.79
27.56
28.27
27.96
30.26
27.36
25.53
27.29
9.47
27.36
27.32
13
349.04
EPS₩
218.70
203.64
188.22
176.48
150.65
138.71
129.47
129.98
130.52
121.03
361.64
(4.28%)
(6.42%)
—
2.28
EPS growth%
8.12
11.03
9.27
7.13
9.80
7.86
6.74
4.50
3.69
1.95
21.01
4.50
7.50
63
106.49
Bookvalue per sh₩
307.81
337.15
372.75
392.28
440.87
491.17
448.64
465.22
424.99
414.63
58.37
(1.22%)
3.19%
—
54.02
FCF per share₩
187.29
199.53
198.89
190.12
207.48
196.90
204.22
218.71
234.33
228.92
167.28
1.99%
2.50%
—
107.81
Dividend per sh₩
475.31
483.48
558.86
612.39
698.63
783.13
865.61
835.42
949.68
972.65
132.30
6.84%
7.45%
—
3.10
Div yield (avg)%
12.21
9.86
9.14
8.42
7.35
7.22
7.83
10.80
12.48
14.93
13.14
10.80
9.50
53
10.87
Payout ratio%
33.35
35.12
33.59
32.47
32.72
29.89
28.76
28.58
26.76
25.00
14.09
28.58
31.18
26
47.32
Shares (diluted)M
39.71
39.61
42.00
45.48
44.16
47.40
45.87
45.03
51.83
49.54
47.35
2.33%
1.63%
44
10.49
Buyback yield%
12.51
10.58
9.09
8.69
9.67
9.01
9.81
6.84
6.31
3.73
21.09
6.84
9.05
47
1.058
D/E ratiox
0.666
0.723
0.754
0.794
0.775
0.711
0.699
0.744
0.737
0.736
1.712
0.736
0.736
78
10.10
Enterprise value₩B
36.97
37.48
41.02
47.27
54.38
64.48
70.65
72.29
76.02
90.38
9.402
10.70%
9.37%
90
9.308
LT debt₩B
9.041
9.964
9.983
10.13
10.36
11.05
13.26
14.61
16.75
16.36
2.118
9.56%
7.90%
93
Revenue
₩24.18B
6.92%
1.00×
Cost of revenue
₩16.92B
6.92%
1.00×
Operating expenses
₩4.496B
6.39%
0.95×
Property and equipment
16.54%
Spread over hurdle
(2.91%)