15.96
Revenue₩B
20.26
20.81
21.05
21.84
22.47
23.41
23.60
24.10
25.27
25.90
17.21
2.88%
2.96%
10
25.51
Revenue growth%
16.03
18.04
18.44
19.41
19.56
19.88
19.76
22.11
22.23
24.44
12.17
22.11
19.66
44
22.54
Gross margin%
0.40
2.60
4.81
2.93
0.64
2.96
0.40
0.40
2.51
4.40
21.38
2.51
2.56
62
21.62
Operating margin%
15.61
16.07
16.28
13.48
12.71
12.44
10.58
12.53
12.91
11.40
16.32
12.44
12.81
12
4.83
Net margin%
13.09
10.09
10.61
9.38
7.84
7.88
7.92
7.24
8.73
8.75
22.43
7.92
8.74
74
7.790
P/E ratio (avg)x
12.87
14.18
14.86
13.68
15.50
15.48
14.93
14.93
14.03
15.53
16.37
14.93
14.89
20
6.620
EV/EBITx
32.86
31.65
34.52
39.52
38.65
35.10
37.98
36.23
37.87
36.38
16.63
36.38
36.30
11
11.01
FCF yield (avg)%
25.73
25.26
22.91
25.73
24.84
25.44
25.55
24.61
26.40
25.39
22.93
25.44
25.41
56
6.75
FCF margin%
4.65
5.06
2.84
1.68
1.86
2.81
0.94
0.40
1.04
0.40
4.01
0.94
1.77
91
0.356
FCF / Net incomex
0.956
0.917
1.058
1.083
1.017
1.128
1.287
1.313
1.308
1.363
0.404
1.308
1.106
88
23.49
ROIC%
24.25
25.97
23.03
21.55
21.96
21.51
23.95
23.52
25.84
28.70
6.73
23.95
23.74
16
26.83
Return on equity%
15.78
14.25
16.69
16.96
19.75
17.21
18.83
21.72
19.62
17.37
25.72
18.83
17.29
37
24.75
Return on assets%
27.63
25.17
26.87
27.25
26.71
24.22
26.17
24.81
26.55
28.56
15.92
26.17
26.63
9
334.91
EPS₩
1,938
2,087
2,220
2,508
2,873
3,283
3,134
3,254
3,088
3,443
362.16
3.69%
4.93%
—
21.53
EPS growth%
5.34
8.29
9.09
9.58
8.05
7.41
5.03
5.24
2.70
3.19
23.06
5.03
6.38
70
315.45
Bookvalue per sh₩
2,235
2,106
2,111
2,257
2,511
2,621
2,397
2,690
2,595
2,901
1,532
2.93%
2.64%
—
1,130
FCF per share₩
1,844
1,925
2,209
2,359
2,774
2,674
2,990
3,216
3,777
3,656
1,512
5.68%
8.67%
—
1,214
Dividend per sh₩
1,640
1,748
1,718
1,712
1,732
1,699
1,773
2,081
2,489
2,953
999.92
11.26%
5.99%
—
11.11
Div yield (avg)%
6.36
3.98
2.77
0.40
0.40
0.40
0.40
3.00
3.55
4.04
7.27
3.00
2.88
85
10.47
Payout ratio%
8.62
10.67
11.87
9.19
11.75
10.98
12.58
11.15
10.97
10.88
21.39
10.98
10.98
16
17.62
Shares (diluted)M
27.72
27.63
29.02
29.64
31.01
36.94
38.18
38.35
40.11
42.39
17.68
6.45%
6.17%
28
19.35
Buyback yield%
25.33
28.22
25.83
26.23
25.27
25.10
24.73
24.19
23.88
21.20
15.49
24.19
25.19
9
0.356
D/E ratiox
1.558
1.624
1.855
2.106
2.159
2.192
2.166
2.284
2.539
2.764
0.455
2.284
2.162
48
15.01
Enterprise value₩B
7.189
8.011
9.020
10.17
10.22
10.54
11.99
11.76
11.79
12.17
30.13
3.55%
6.95%
21
3.775
LT debt₩B
25.84
23.89
26.11
28.48
25.63
26.27
29.18
29.07
28.65
30.10
24.09
3.26%
1.54%
26
Revenue
₩25.90B
2.96%
1.00×
Cost of revenue
₩13.67B
2.97%
1.00×
Operating expenses
₩6.625B
2.90%
0.99×
Property and equipment
18.21%
Goodwill & intangibles
16.25%
Spread over hurdle
58.18%