6.970
Revenue₩B
20.92
21.65
22.89
23.83
24.32
25.88
26.70
27.67
28.33
29.03
7.326
3.61%
3.54%
27
2.01
Revenue growth%
8.52
9.04
7.64
5.51
4.97
3.27
3.68
5.44
7.33
10.10
9.29
5.44
6.42
68
6.68
Gross margin%
12.21
11.05
10.27
10.34
7.95
10.53
8.66
10.39
12.93
10.95
28.96
10.53
10.46
20
23.11
Operating margin%
23.68
26.46
24.43
23.21
24.65
27.56
26.90
24.65
26.46
28.96
26.69
26.90
25.56
15
17.63
Net margin%
19.16
21.21
22.10
21.75
21.31
20.66
19.95
20.32
21.67
19.30
11.13
20.32
20.93
16
15.05
P/E ratio (avg)x
32.55
34.97
30.36
27.51
24.22
24.60
26.33
22.82
23.28
23.06
23.23
23.28
25.46
35
6.861
EV/EBITx
15.17
17.36
19.66
19.77
20.97
22.12
21.10
23.19
24.80
25.77
23.85
23.19
21.04
76
17.50
FCF yield (avg)%
9.10
10.67
13.11
10.34
11.44
14.34
12.59
9.76
12.13
13.58
3.18
12.59
11.78
91
10.37
FCF margin%
14.06
11.65
13.81
16.15
18.74
19.45
20.11
18.96
16.70
16.20
19.70
18.96
16.45
59
0.492
FCF / Net incomex
0.730
0.683
0.722
0.769
0.689
0.711
0.657
0.650
0.721
0.664
0.684
0.664
0.700
36
3.32
ROIC%
22.06
23.49
25.00
22.16
20.04
22.55
23.94
25.02
26.87
24.64
8.38
24.64
23.72
41
12.57
Return on equity%
23.45
25.99
27.02
26.15
27.05
26.45
27.63
25.41
25.11
27.90
28.39
26.45
26.30
78
22.14
Return on assets%
15.51
17.29
17.96
17.69
20.64
22.53
24.84
25.34
25.92
23.55
21.26
24.84
21.58
43
372.47
EPS₩
356.84
361.71
422.53
440.29
523.87
557.66
604.04
660.82
659.31
789.90
392.03
8.56%
7.99%
—
28.54
EPS growth%
22.39
25.10
23.43
24.75
24.10
21.35
19.31
19.96
20.00
17.66
18.03
19.96
21.87
52
289.01
Bookvalue per sh₩
229.90
240.55
243.08
272.23
269.69
292.08
326.08
331.25
359.04
389.98
59.71
7.66%
5.97%
—
284.01
FCF per share₩
118.20
141.82
162.27
193.77
227.30
271.78
327.35
388.71
397.49
460.20
128.88
15.15%
15.77%
—
298.01
Dividend per sh₩
272.20
296.57
315.21
278.41
273.44
262.60
287.67
284.54
288.19
295.33
293.43
1.55%
1.71%
—
13.29
Div yield (avg)%
1.17
0.40
0.40
0.40
0.61
2.78
5.08
4.73
3.55
1.09
16.13
3.55
1.13
52
11.91
Payout ratio%
14.63
12.06
9.99
12.91
10.70
13.56
15.78
17.25
15.76
14.21
10.07
15.76
13.89
55
13.85
Shares (diluted)M
14.92
13.87
14.78
15.68
16.17
14.39
14.65
15.68
13.66
13.84
13.25
(3.06%)
(1.34%)
42
9.73
Buyback yield%
27.58
29.85
26.96
27.92
30.90
28.37
27.16
29.61
28.93
26.55
6.04
28.37
28.14
12
0.618
D/E ratiox
2.331
2.416
2.534
2.561
2.787
2.763
3.275
3.356
3.576
3.895
1.268
3.356
2.775
36
11.28
Enterprise value₩B
5.957
7.064
6.894
7.700
8.834
10.43
12.03
11.69
11.51
13.03
7.635
8.08%
8.76%
51
6.536
LT debt₩B
13.38
14.05
14.12
13.09
14.37
16.52
15.67
17.32
16.61
16.91
22.16
3.31%
3.09%
43
Revenue
₩29.03B
3.54%
1.00×
Cost of revenue
₩20.32B
3.54%
1.00×
Operating expenses
₩5.493B
4.16%
1.06×
Property and equipment
16.74%
Spread over hurdle
13.56%