21.62
Revenue₩B
44.32
46.62
49.32
51.91
54.91
59.64
64.38
68.85
73.25
76.94
23.44
6.98%
6.18%
13
21.52
Revenue growth%
19.32
17.39
17.63
20.37
19.48
17.01
15.09
16.41
17.89
16.76
3.68
16.76
17.51
44
24.57
Gross margin%
1.00
2.65
2.55
2.02
0.40
2.89
3.17
6.12
4.23
4.77
7.91
4.23
2.77
8
8.01
Operating margin%
13.74
14.66
11.98
11.22
11.87
9.60
7.08
8.47
10.99
9.57
21.23
9.57
11.11
40
17.48
Net margin%
15.24
14.87
17.55
18.85
20.28
20.85
23.81
26.21
29.07
26.83
16.31
26.21
20.57
23
17.65
P/E ratio (avg)x
33.58
33.07
32.32
32.55
30.54
28.44
27.72
30.02
30.91
31.87
19.12
30.02
31.39
6
16.74
EV/EBITx
43.99
53.25
62.09
69.77
81.64
80.34
80.61
80.44
95.25
100.4
35.21
80.61
80.39
9
12.88
FCF yield (avg)%
23.49
22.34
20.68
17.91
19.22
16.34
18.80
19.06
21.42
19.80
22.70
19.06
19.51
71
15.18
FCF margin%
12.12
11.91
9.39
9.46
7.69
8.63
10.50
11.31
10.78
12.60
9.83
10.78
10.64
16
0.362
FCF / Net incomex
1.112
1.175
1.300
1.426
1.499
1.562
1.495
1.659
1.923
2.097
0.645
1.659
1.497
56
29.85
ROIC%
28.04
29.48
27.11
27.71
26.66
24.53
21.62
22.33
20.96
20.10
5.29
21.62
25.60
86
2.30
Return on equity%
15.76
13.82
13.99
11.55
13.27
14.14
14.64
15.77
17.46
15.60
11.03
15.60
14.39
51
21.51
Return on assets%
9.02
7.84
5.86
7.34
7.31
10.24
13.07
10.39
8.44
10.85
20.58
10.39
8.73
18
456.07
EPS₩
226.58
214.17
242.50
246.35
265.03
267.97
269.47
304.24
315.87
344.05
503.38
5.36%
3.76%
—
3.36
EPS growth%
18.52
18.34
17.45
17.08
19.18
19.19
20.25
22.48
24.83
26.91
10.37
22.48
19.19
37
500.08
Bookvalue per sh₩
360.25
340.15
293.80
251.46
239.52
254.37
265.30
259.33
255.01
236.20
826.39
(0.28%)
(4.91%)
—
315.62
FCF per share₩
242.49
234.20
220.11
232.88
240.04
238.48
231.88
253.90
278.27
296.09
363.30
4.29%
3.05%
—
303.73
Dividend per sh₩
1,159
1,210
1,191
1,190
1,199
1,279
1,328
1,261
1,376
1,309
130.02
1.76%
1.93%
—
27.99
Div yield (avg)%
6.96
4.19
7.09
5.63
3.09
0.98
1.54
1.11
3.61
0.83
23.59
1.11
3.35
16
19.52
Payout ratio%
2.54
4.26
3.31
5.05
4.39
6.37
9.11
10.99
11.55
10.85
20.76
10.85
5.71
76
28.20
Shares (diluted)M
29.79
30.18
30.63
29.47
31.71
28.73
31.25
29.90
29.33
26.60
29.67
(3.45%)
(1.62%)
17
16.57
Buyback yield%
20.37
21.09
23.18
23.04
21.68
18.75
18.88
17.01
15.80
16.32
4.46
17.01
19.62
22
1.156
D/E ratiox
0.338
0.342
0.359
0.419
0.470
0.512
0.557
0.622
0.595
0.679
0.554
0.595
0.491
16
40.24
Enterprise value₩B
28.41
29.53
28.10
25.36
25.84
27.13
28.70
29.76
28.34
24.27
9.747
(1.25%)
(2.90%)
89
5.350
LT debt₩B
28.10
30.18
27.32
24.84
24.92
22.59
24.14
25.90
28.65
30.92
54.70
4.41%
0.36%
49
Revenue
₩76.94B
6.18%
1.00×
Cost of revenue
₩53.85B
6.18%
1.00×
Operating expenses
₩16.39B
6.39%
1.02×
Property and equipment
19.32%
Spread over hurdle
(1.09%)