92.89
Revenue₩B
41.45
44.35
47.79
51.73
54.65
59.54
64.72
68.19
71.89
76.28
101.0
6.90%
7.06%
33
14.59
Revenue growth%
24.00
21.93
22.45
19.68
18.51
19.16
16.48
16.44
16.26
16.01
29.09
16.44
18.83
32
9.87
Gross margin%
18.03
15.99
15.88
16.79
14.20
14.97
14.07
13.07
10.99
9.90
8.58
13.07
14.58
65
23.14
Operating margin%
9.78
11.55
13.76
11.32
12.43
9.46
11.55
8.82
10.96
12.50
14.37
10.96
11.43
13
9.79
Net margin%
18.20
16.10
18.40
19.58
20.22
22.95
24.73
26.47
27.10
28.44
11.61
26.47
21.58
91
7.836
P/E ratio (avg)x
52.99
50.72
50.32
50.10
49.59
55.97
65.78
65.34
72.27
84.06
34.30
65.78
54.48
78
9.305
EV/EBITx
18.11
17.87
18.40
18.20
19.38
19.00
18.71
17.53
15.76
14.87
26.78
17.53
18.15
31
24.28
FCF yield (avg)%
10.38
10.78
8.67
6.31
3.79
5.48
3.17
2.64
4.91
3.14
22.89
3.17
5.20
26
4.97
FCF margin%
18.55
16.96
16.17
16.68
15.50
15.17
14.70
17.52
15.58
15.93
27.42
15.58
16.05
74
0.168
FCF / Net incomex
2.263
2.253
2.592
3.050
3.636
4.077
4.676
4.594
4.840
5.326
1.392
4.676
3.857
68
9.45
ROIC%
12.22
10.55
11.51
12.90
12.65
10.13
10.48
9.29
9.72
10.46
28.49
10.13
10.52
43
12.57
Return on equity%
23.65
25.35
24.94
23.06
25.13
22.68
24.39
21.97
23.21
24.99
25.24
23.21
24.02
47
14.54
Return on assets%
4.63
5.77
3.66
4.85
4.97
7.75
8.46
7.89
5.98
6.34
15.78
7.75
5.87
6
596.25
EPS₩
993.51
970.00
980.32
1,131
1,262
1,311
1,336
1,395
1,463
1,587
651.63
4.68%
5.86%
—
23.84
EPS growth%
2.76
2.26
3.12
5.45
4.35
4.13
4.47
6.81
8.32
11.16
17.58
6.81
4.41
7
1,752
Bookvalue per sh₩
1,845
1,796
1,857
1,951
1,937
1,895
2,093
2,333
2,120
2,307
815.59
3.55%
3.44%
—
1,836
FCF per share₩
1,727
2,062
2,164
2,540
2,638
2,891
2,965
3,182
3,743
3,731
1,123
7.18%
8.47%
—
2,632
Dividend per sh₩
880.18
795.37
840.43
769.59
784.47
714.00
702.26
701.46
678.35
712.67
806.29
(1.90%)
(3.23%)
—
13.02
Div yield (avg)%
22.03
24.73
27.52
28.16
29.49
27.83
28.68
27.39
24.57
23.73
12.71
27.39
27.45
58
23.89
Payout ratio%
16.36
15.02
12.93
11.74
9.40
7.84
10.73
11.00
9.55
7.67
13.10
9.55
10.86
75
29.59
Shares (diluted)M
30.41
27.29
25.62
25.91
24.18
26.42
25.27
24.77
23.20
24.77
28.77
0.49%
(1.56%)
93
15.90
Buyback yield%
4.49
1.76
4.69
4.61
7.04
7.54
9.31
10.37
7.89
6.74
9.82
7.89
6.89
43
0.531
D/E ratiox
1.556
1.682
1.956
2.044
1.970
2.149
2.515
2.847
2.834
2.830
0.368
2.830
2.097
50
81.07
Enterprise value₩B
27.94
28.96
33.29
33.71
33.28
37.99
41.07
45.60
53.72
57.55
96.29
11.58%
8.90%
70
100.4
LT debt₩B
5.426
5.572
6.120
6.799
6.319
5.971
5.824
5.591
5.094
4.504
69.24
(6.55%)
(1.21%)
51
Revenue
₩76.28B
7.06%
1.00×
Cost of revenue
₩53.40B
7.06%
1.00×
Operating expenses
₩13.74B
7.34%
1.03×
Property and equipment
20.01%
Spread over hurdle
(3.52%)