42.93
Revenue₩B
34.48
36.36
39.24
41.79
43.98
46.92
50.62
53.40
56.19
59.77
46.12
6.33%
6.35%
41
11.76
Revenue growth%
32.73
32.12
34.02
33.24
31.42
32.14
30.18
32.89
35.52
35.48
2.89
32.89
32.81
26
10.82
Gross margin%
1.49
0.40
1.81
3.08
3.29
3.56
2.67
0.40
0.40
1.64
6.28
1.64
1.73
70
21.91
Operating margin%
7.89
9.59
11.45
10.90
8.19
10.42
10.80
10.97
13.57
15.91
22.95
10.97
10.85
18
13.80
Net margin%
3.91
2.28
3.28
2.52
2.83
5.43
4.30
1.33
1.35
0.40
22.59
1.35
2.67
79
31.02
P/E ratio (avg)x
48.32
56.85
62.70
61.17
60.35
58.73
59.52
65.69
72.97
84.69
31.95
65.69
60.76
62
25.71
EV/EBITx
42.12
49.87
57.57
62.23
69.35
76.63
83.03
83.47
94.33
98.37
20.37
83.47
72.99
83
15.54
FCF yield (avg)%
20.87
18.18
18.58
16.36
15.82
17.84
16.54
18.13
16.53
16.36
10.63
16.54
17.19
87
11.08
FCF margin%
29.04
27.23
24.46
23.96
23.61
22.09
24.82
22.73
20.93
18.30
5.09
22.09
23.79
51
1.485
FCF / Net incomex
0.124
0.127
0.140
0.145
0.141
0.156
0.165
0.157
0.162
0.169
1.389
0.162
0.151
42
25.63
ROIC%
28.54
25.67
25.09
26.60
27.40
28.62
31.34
33.69
33.94
33.54
20.02
33.54
28.58
68
10.39
Return on equity%
30.12
33.07
34.66
33.36
30.95
32.29
34.04
33.88
34.24
32.61
4.25
33.88
33.21
52
8.00
Return on assets%
9.77
11.32
11.88
12.76
10.52
7.64
10.63
9.71
12.22
13.30
16.07
10.63
10.97
91
1,789
EPS₩
2,178
2,226
2,062
1,833
2,047
1,837
1,717
1,831
1,939
1,989
1,827
(0.57%)
(1.17%)
—
19.90
EPS growth%
6.25
5.59
7.12
9.79
10.47
9.38
8.39
9.61
8.66
6.65
13.38
8.66
8.52
46
533.39
Bookvalue per sh₩
1,658
1,703
1,780
1,910
1,934
2,066
2,355
2,617
2,817
2,851
1,311
8.07%
5.81%
—
1,072
FCF per share₩
1,277
1,227
1,107
1,232
1,321
1,365
1,236
1,127
1,159
1,064
1,461
(4.23%)
(1.06%)
—
1,380
Dividend per sh₩
1,107
1,302
1,516
1,454
1,671
1,655
1,917
1,857
2,148
2,428
1,706
7.76%
8.23%
—
20.33
Div yield (avg)%
18.34
16.00
17.21
14.91
16.06
13.29
13.74
13.84
15.54
18.45
28.31
13.84
15.77
54
20.18
Payout ratio%
15.15
15.96
13.97
13.87
11.20
8.64
9.39
7.32
5.87
8.51
17.47
8.51
10.29
25
33.68
Shares (diluted)M
27.86
28.75
32.82
31.70
34.68
32.24
33.62
38.16
38.33
35.86
34.45
0.67%
1.97%
63
5.82
Buyback yield%
12.44
14.26
13.99
15.86
14.70
13.62
15.18
14.58
15.39
15.70
22.88
15.18
14.64
36
1.203
D/E ratiox
1.348
1.227
1.083
1.156
1.240
1.112
1.008
0.916
0.914
0.982
1.367
0.982
1.097
50
21.64
Enterprise value₩B
45.57
43.26
43.15
45.98
44.64
42.56
43.53
41.59
43.95
40.68
26.90
(1.84%)
(0.43%)
95
4.786
LT debt₩B
35.03
32.35
34.68
30.98
33.25
34.12
32.21
29.60
29.11
26.32
3.371
(4.57%)
(2.52%)
91
Revenue
₩59.77B
6.35%
1.00×
Cost of revenue
₩41.07B
6.65%
1.03×
Operating expenses
₩7.490B
5.29%
0.90×
Property and equipment
16.43%
Goodwill & intangibles
14.87%
Spread over hurdle
(0.47%)