47.22
Revenue₩B
31.06
32.38
34.91
37.41
40.00
42.89
45.61
47.57
49.36
52.42
49.28
5.56%
6.14%
79
15.85
Revenue growth%
5.18
4.26
4.08
2.99
1.04
0.40
3.04
0.54
0.40
0.40
29.23
0.40
2.02
90
6.83
Gross margin%
1.16
3.14
4.18
7.14
8.82
8.35
8.77
10.26
11.61
10.00
16.07
10.00
8.56
79
19.72
Operating margin%
11.08
8.90
10.34
9.11
7.12
8.11
9.64
8.88
10.52
9.57
14.01
9.57
9.34
81
21.49
Net margin%
11.92
12.21
11.29
11.71
14.06
12.22
14.62
11.70
10.13
10.42
9.88
11.70
11.81
38
9.197
P/E ratio (avg)x
10.09
8.619
7.763
6.618
7.000
6.580
6.208
5.284
4.655
4.722
28.97
5.284
6.599
78
35.53
EV/EBITx
6.044
6.507
6.011
5.385
5.762
5.327
5.648
5.503
5.111
5.362
18.38
5.362
5.575
84
4.69
FCF yield (avg)%
5.08
2.68
5.12
4.23
5.97
3.90
4.63
2.91
2.95
4.99
13.85
3.90
4.43
35
5.84
FCF margin%
25.12
23.23
23.53
25.65
25.12
23.89
24.53
23.29
25.29
23.35
23.45
23.89
24.21
59
1.148
FCF / Net incomex
1.786
1.602
1.479
1.300
1.254
1.144
1.000
1.048
1.067
1.151
0.463
1.067
1.203
39
9.32
ROIC%
21.83
21.18
20.56
21.96
22.23
21.06
18.15
15.60
13.75
11.87
22.00
15.60
20.81
83
26.44
Return on equity%
32.19
30.17
32.72
35.46
36.21
33.78
33.73
31.80
33.18
31.21
18.28
33.18
32.95
22
12.31
Return on assets%
0.40
2.50
4.07
1.29
2.64
5.12
3.76
1.98
0.40
0.40
28.51
1.98
2.24
65
727.79
EPS₩
894.52
808.41
825.89
893.20
849.82
865.25
910.46
810.13
834.36
892.66
789.11
0.99%
(0.36%)
—
9.33
EPS growth%
14.15
16.57
18.96
16.83
17.92
20.40
17.73
18.71
20.53
22.44
16.26
20.40
18.32
7
949.03
Bookvalue per sh₩
1,336
1,520
1,676
1,752
1,929
2,279
2,607
2,835
3,238
3,325
506.83
11.50%
10.53%
—
768.90
FCF per share₩
1,437
1,341
1,275
1,228
1,078
1,015
1,028
975.59
915.17
917.93
1,184
(3.17%)
(5.26%)
—
372.63
Dividend per sh₩
488.70
449.59
435.52
455.62
445.13
462.70
433.83
387.71
360.67
358.78
356.32
(4.22%)
(3.98%)
—
4.20
Div yield (avg)%
1.30
3.50
3.97
5.41
7.49
6.53
9.03
11.70
9.64
12.46
23.48
9.64
7.01
18
15.01
Payout ratio%
30.57
30.48
29.10
31.98
29.88
29.11
27.90
26.01
28.70
26.54
11.86
27.90
29.11
59
10.82
Shares (diluted)M
12.36
14.01
13.58
14.63
14.54
15.37
16.08
17.65
18.71
21.29
10.49
7.92%
6.23%
27
5.73
Buyback yield%
18.67
19.69
19.94
17.44
16.65
19.50
19.69
22.07
20.63
22.54
25.95
20.63
19.69
6
1.567
D/E ratiox
0.907
0.885
0.866
0.817
0.847
0.820
0.863
0.954
0.974
0.914
0.120
0.914
0.876
39
26.30
Enterprise value₩B
20.45
22.68
21.72
21.96
25.14
23.86
24.19
27.05
27.39
25.87
50.57
0.58%
2.62%
56
4.566
LT debt₩B
16.94
20.09
23.98
26.42
30.18
30.85
33.55
32.53
37.76
37.30
51.25
4.33%
8.18%
69
Revenue
₩52.42B
6.14%
1.00×
Cost of revenue
₩36.03B
6.31%
1.02×
Operating expenses
₩11.21B
5.99%
0.99×
Property and equipment
15.46%
Spread over hurdle
(5.36%)