25.26
Revenue₩B
32.94
32.97
33.17
33.22
34.41
34.50
34.47
36.00
37.31
37.53
27.77
1.75%
1.69%
55
10.84
Revenue growth%
3.61
1.68
4.00
2.95
2.92
5.16
7.57
9.45
11.62
8.72
8.15
8.72
4.58
86
25.14
Gross margin%
6.03
7.30
4.78
2.84
0.96
2.08
4.01
4.02
1.05
1.53
28.92
2.08
3.43
93
3.30
Operating margin%
5.07
5.84
5.54
3.42
5.19
3.92
3.09
5.37
3.26
1.92
12.00
3.26
4.50
86
26.11
Net margin%
23.30
23.80
23.46
22.73
19.78
22.62
20.88
22.25
24.86
26.44
17.07
22.62
23.01
13
12.13
P/E ratio (avg)x
46.93
48.64
54.27
58.60
56.05
51.20
49.33
54.97
58.94
54.60
34.58
54.60
54.43
6
21.51
EV/EBITx
24.47
23.99
24.76
26.11
27.94
26.28
26.73
30.63
35.46
41.01
10.53
30.63
26.51
84
14.34
FCF yield (avg)%
19.33
18.71
17.86
20.70
20.91
21.97
22.92
20.47
20.52
18.36
26.35
20.52
20.50
63
13.84
FCF margin%
29.62
31.05
28.83
29.10
31.45
32.07
34.11
34.42
36.27
34.00
23.71
34.11
31.76
30
1.418
FCF / Net incomex
2.260
2.488
2.351
2.278
2.572
2.611
2.904
3.052
3.001
2.953
1.626
2.953
2.591
76
28.24
ROIC%
9.33
8.99
6.94
5.38
8.17
9.34
7.66
9.24
8.13
10.04
27.69
9.24
8.58
39
25.89
Return on equity%
21.77
24.62
23.84
24.99
24.05
21.20
21.04
20.34
22.99
20.12
11.96
21.04
22.38
93
23.00
Return on assets%
34.07
33.14
35.08
34.45
34.14
36.09
37.85
37.96
36.66
39.36
17.48
37.85
35.58
42
272.70
EPS₩
133.14
121.84
128.80
112.63
107.12
101.02
104.46
92.34
83.27
90.54
290.04
(3.31%)
(5.06%)
—
28.89
EPS growth%
29.03
27.74
29.68
29.39
31.15
33.44
33.95
30.97
32.57
35.10
4.16
33.44
31.06
74
162.95
Bookvalue per sh₩
223.97
237.80
258.48
246.95
234.33
221.70
207.04
220.03
200.37
200.20
188.87
(3.10%)
(1.84%)
—
186.19
FCF per share₩
268.47
285.00
276.82
291.70
285.17
332.46
349.03
378.84
424.00
423.06
204.36
8.21%
5.35%
—
152.92
Dividend per sh₩
439.56
435.81
417.94
429.98
493.59
481.21
510.57
478.61
464.66
432.41
222.16
(2.61%)
0.48%
—
6.02
Div yield (avg)%
3.08
4.08
4.33
4.46
4.77
6.85
6.42
7.67
7.95
7.52
25.31
7.52
5.60
78
8.55
Payout ratio%
20.49
22.98
25.87
23.09
24.21
24.60
21.87
20.65
20.25
17.90
11.24
20.65
22.43
18
80.53
Shares (diluted)M
87.83
99.35
107.5
119.9
108.9
100.1
112.6
108.1
109.0
108.9
81.39
(0.01%)
1.43%
53
19.32
Buyback yield%
14.70
16.41
14.56
15.99
14.31
14.57
14.05
15.11
13.69
12.06
18.64
14.05
14.56
65
0.837
D/E ratiox
0.509
0.525
0.490
0.496
0.491
0.465
0.396
0.374
0.372
0.321
1.473
0.374
0.477
93
44.42
Enterprise value₩B
33.49
36.96
41.88
47.71
56.54
64.91
71.37
80.78
89.11
95.39
33.50
11.03%
12.09%
82
44.19
LT debt₩B
39.12
44.69
50.89
57.85
67.66
79.01
90.62
98.74
116.5
124.7
42.56
13.00%
13.63%
36
Revenue
₩37.53B
1.69%
1.00×
Cost of revenue
₩26.27B
1.69%
1.00×
Operating expenses
₩6.050B
1.21%
0.95×
Property and equipment
21.37%
Spread over hurdle
(5.35%)