21.19
Revenue₩B
53.40
56.47
60.62
62.25
66.87
69.53
74.18
77.98
81.40
85.76
21.94
5.10%
5.48%
68
28.67
Revenue growth%
12.02
11.13
11.57
9.86
10.03
10.25
9.00
8.05
9.17
6.57
26.82
9.00
9.94
91
9.77
Gross margin%
31.73
32.91
30.55
28.94
26.82
25.46
26.61
25.51
25.83
23.53
24.79
25.51
26.72
55
24.66
Operating margin%
17.17
15.76
14.38
15.25
12.82
9.98
10.52
8.55
8.83
8.68
9.43
8.83
11.67
95
20.65
Net margin%
20.30
18.71
20.80
18.33
20.94
20.48
20.54
18.30
17.13
18.52
12.88
18.52
19.50
32
36.65
P/E ratio (avg)x
29.90
30.39
29.29
31.57
34.75
37.65
42.37
42.28
43.30
51.05
22.33
42.37
36.20
54
28.62
EV/EBITx
21.01
25.07
24.86
28.01
29.51
31.77
38.57
45.04
46.61
51.35
17.98
45.04
30.64
32
9.37
FCF yield (avg)%
28.09
28.81
26.21
25.81
24.48
23.95
23.66
20.88
21.24
19.19
8.83
21.24
24.22
92
5.01
FCF margin%
22.24
20.40
22.49
21.37
23.47
21.73
18.88
21.19
22.81
25.40
22.37
21.73
21.98
17
0.897
FCF / Net incomex
0.932
0.966
0.932
1.042
1.094
1.072
1.046
1.021
0.976
1.084
1.300
1.046
1.031
24
11.83
ROIC%
14.73
13.38
13.01
15.57
18.09
16.94
16.70
19.51
16.81
16.02
11.13
16.81
16.36
54
21.83
Return on equity%
25.34
23.72
23.90
25.38
27.70
30.03
27.35
30.04
28.51
26.19
14.96
28.51
26.77
88
29.34
Return on assets%
7.26
9.24
7.00
5.97
8.54
11.42
12.72
11.32
8.69
5.77
13.24
11.32
8.62
30
510.38
EPS₩
1,653
1,678
1,544
1,677
1,830
1,776
1,828
1,792
1,931
1,742
546.49
(0.98%)
0.19%
—
12.21
EPS growth%
28.81
27.22
29.88
30.01
28.86
27.91
29.02
30.49
33.43
36.11
12.44
30.49
29.45
18
907.89
Bookvalue per sh₩
2,579
2,464
2,842
3,232
3,459
3,769
4,236
4,618
4,355
4,437
1,896
5.10%
6.29%
—
1,042
FCF per share₩
725.92
768.52
804.06
900.89
878.22
840.78
885.46
865.92
967.71
931.32
1,850
1.18%
3.06%
—
1,961
Dividend per sh₩
1,633
1,563
1,614
1,439
1,462
1,537
1,668
1,818
1,806
1,679
1,903
2.81%
0.72%
—
18.20
Div yield (avg)%
12.05
12.95
11.78
12.66
13.04
13.08
11.71
13.06
13.00
11.18
9.75
13.00
12.81
48
16.24
Payout ratio%
4.93
4.64
6.87
8.90
7.57
4.98
5.74
6.24
8.06
8.54
10.01
6.24
6.55
86
21.07
Shares (diluted)M
35.48
35.49
35.81
33.70
36.45
42.54
44.22
44.44
46.57
49.90
21.50
6.49%
5.14%
39
11.36
Buyback yield%
11.49
13.80
14.77
14.14
11.63
11.14
8.90
7.85
6.60
6.41
24.78
7.85
11.32
21
0.273
D/E ratiox
1.478
1.648
1.504
1.623
1.514
1.727
1.853
1.694
1.697
1.826
1.060
1.727
1.671
76
30.95
Enterprise value₩B
82.13
88.36
95.00
96.23
106.7
115.7
125.5
129.9
153.5
163.4
30.93
8.89%
7.89%
86
32.47
LT debt₩B
25.66
24.79
21.33
21.68
19.87
19.87
19.63
17.76
18.50
16.70
19.15
(3.41%)
(4.04%)
29
Revenue
₩85.76B
5.48%
1.00×
Cost of revenue
₩59.08B
5.37%
0.99×
Operating expenses
₩9.859B
5.36%
0.99×
Property and equipment
17.23%
Spread over hurdle
30.68%