10.14
Revenue₩B
11.11
12.07
13.04
13.97
15.34
16.75
17.74
18.83
20.74
22.72
10.77
8.17%
8.36%
86
26.50
Revenue growth%
18.45
16.98
17.74
18.71
21.62
20.95
23.07
25.65
24.63
25.27
5.75
24.63
21.29
9
14.98
Gross margin%
1.28
1.25
2.95
0.53
0.57
0.40
0.40
0.40
2.52
0.90
7.37
0.40
0.74
7
4.77
Operating margin%
0.79
0.40
0.40
0.40
2.38
2.54
0.40
0.40
0.40
3.21
20.63
0.40
0.40
41
11.36
Net margin%
15.19
16.67
19.54
21.83
20.01
20.31
17.48
17.18
17.04
18.02
8.21
17.48
17.75
33
35.88
P/E ratio (avg)x
19.63
21.63
25.38
27.22
32.30
31.22
36.55
39.84
38.94
46.55
35.56
38.94
31.76
89
29.18
EV/EBITx
25.03
26.13
24.22
24.35
23.67
26.03
29.20
28.52
27.65
27.35
20.58
27.65
26.08
35
11.22
FCF yield (avg)%
22.08
25.03
27.72
29.11
29.44
27.29
24.88
23.16
21.59
22.69
15.67
23.16
24.95
62
12.59
FCF margin%
10.86
11.49
10.13
7.19
5.07
4.14
5.70
8.19
10.32
8.26
19.97
8.19
8.23
27
0.872
FCF / Net incomex
1.275
1.320
1.199
1.165
1.074
0.922
0.846
0.879
0.801
0.734
0.993
0.846
0.998
74
6.29
ROIC%
1.69
0.79
0.40
1.95
3.47
1.40
0.47
2.68
1.27
0.40
6.00
1.27
1.34
50
10.61
Return on equity%
20.12
18.04
20.36
19.80
16.81
19.76
17.28
16.84
18.94
19.96
21.66
18.94
19.35
28
15.55
Return on assets%
27.99
25.91
25.24
23.67
25.40
23.50
20.50
18.59
19.06
22.05
15.79
20.50
23.58
71
110.16
EPS₩
120.34
104.18
102.00
92.17
78.17
70.97
68.78
64.87
59.40
59.82
116.39
(5.21%)
(7.03%)
—
23.73
EPS growth%
23.80
26.76
25.36
24.80
25.86
26.75
24.89
25.03
27.34
26.73
8.40
26.73
25.61
49
124.38
Bookvalue per sh₩
164.07
150.57
168.44
161.66
159.54
147.34
148.69
154.72
137.96
135.83
88.12
(3.17%)
(1.00%)
—
106.95
FCF per share₩
136.01
126.47
131.17
142.28
154.27
175.03
199.33
225.12
217.92
238.85
73.14
9.14%
7.22%
—
174.26
Dividend per sh₩
102.98
121.47
138.49
164.03
188.64
217.81
208.13
197.69
229.96
265.10
167.22
7.04%
10.83%
—
20.98
Div yield (avg)%
15.51
13.10
14.75
15.46
12.98
12.20
13.54
11.45
11.34
11.06
16.26
11.45
13.04
8
22.69
Payout ratio%
5.04
6.12
6.02
8.08
5.48
3.33
4.33
3.55
6.23
6.81
22.83
4.33
5.75
76
51.16
Shares (diluted)M
60.45
68.26
71.32
66.85
69.83
71.51
66.83
71.11
76.48
89.24
50.69
5.03%
4.64%
13
7.42
Buyback yield%
24.61
23.02
20.78
22.85
21.13
20.07
19.89
17.92
17.77
16.81
26.37
17.92
20.42
67
1.288
D/E ratiox
2.084
2.380
2.836
2.880
3.187
3.652
4.156
4.118
4.452
4.518
0.504
4.156
3.420
83
9.249
Enterprise value₩B
18.18
18.39
20.68
19.62
20.31
20.36
21.12
21.21
20.67
22.38
7.914
1.96%
2.36%
85
5.839
LT debt₩B
3.190
3.171
3.270
3.690
3.904
4.292
4.915
5.448
6.395
6.821
18.18
11.81%
8.12%
48
Revenue
₩22.72B
8.36%
1.00×
Cost of revenue
₩14.46B
8.42%
1.01×
Operating expenses
₩4.876B
8.20%
0.99×
Property and equipment
19.01%
Spread over hurdle
(1.67%)