9.722
Revenue₩B
79.15
83.15
84.94
88.69
91.94
93.94
96.91
97.74
98.07
102.0
10.39
2.09%
3.07%
27
11.47
Revenue growth%
10.69
11.27
14.10
11.27
9.46
11.81
13.26
10.43
7.58
7.79
14.01
10.43
10.98
13
27.71
Gross margin%
12.41
14.21
15.12
13.69
15.87
12.91
10.47
9.63
10.86
10.12
2.19
10.47
12.66
35
8.59
Operating margin%
20.06
21.14
19.18
20.38
19.95
18.22
21.01
20.56
21.21
20.21
9.44
20.56
20.29
5
2.48
Net margin%
23.92
24.35
26.41
24.65
25.41
26.00
25.79
27.69
29.39
29.38
28.79
27.69
25.89
9
9.524
P/E ratio (avg)x
21.22
22.50
24.91
23.44
24.57
24.69
27.68
29.99
28.32
28.40
15.86
28.32
24.80
63
31.37
EV/EBITx
44.87
46.62
44.56
51.89
50.64
52.34
51.93
54.92
53.71
63.62
29.05
53.71
51.91
9
2.58
FCF yield (avg)%
20.83
23.19
24.17
23.69
21.38
19.10
19.91
21.61
19.54
21.13
6.86
19.91
21.25
6
20.02
FCF margin%
18.52
16.67
15.03
12.23
11.86
11.97
14.53
14.17
13.90
11.03
18.54
13.90
14.03
44
1.708
FCF / Net incomex
0.927
0.955
0.924
0.880
0.824
0.877
0.842
0.843
0.764
0.727
0.426
0.842
0.860
26
28.89
ROIC%
33.73
34.89
33.03
35.68
36.71
37.92
36.63
37.59
37.09
35.51
22.60
37.09
36.15
6
9.51
Return on equity%
21.08
19.54
18.27
18.61
16.19
18.44
19.02
16.89
16.46
15.93
29.66
16.89
18.36
16
28.84
Return on assets%
19.63
18.77
20.49
22.21
22.31
21.72
24.44
21.59
18.85
20.38
16.23
21.59
21.04
41
491.67
EPS₩
290.36
284.45
281.66
278.27
263.42
249.57
265.29
246.70
261.22
240.37
540.97
(1.81%)
(1.89%)
—
8.31
EPS growth%
3.59
5.34
5.00
5.62
3.24
1.47
0.40
1.51
0.40
1.30
23.05
1.30
2.37
27
364.66
Bookvalue per sh₩
832.97
950.38
994.72
1,089
1,090
1,047
1,005
966.32
1,060
1,160
209.30
1.25%
3.27%
—
123.55
FCF per share₩
328.18
355.68
378.09
410.42
455.32
489.55
469.43
418.73
464.17
425.13
327.84
(1.36%)
2.28%
—
318.11
Dividend per sh₩
725.66
734.25
733.76
739.85
895.79
1,084
1,180
1,213
1,373
1,396
282.92
9.28%
8.39%
—
21.64
Div yield (avg)%
15.83
18.38
18.19
17.87
18.65
19.73
21.43
21.60
20.08
20.10
17.30
20.10
19.19
52
25.14
Payout ratio%
24.74
22.13
24.84
25.54
25.04
24.97
25.45
25.53
26.05
27.58
18.03
25.53
25.24
21
71.10
Shares (diluted)M
85.41
86.04
84.18
84.80
90.73
103.0
107.0
102.3
108.6
108.8
67.24
3.70%
2.28%
85
23.22
Buyback yield%
21.30
21.26
22.04
24.84
22.37
21.79
24.46
24.41
25.60
26.92
13.57
24.46
23.39
92
1.648
D/E ratiox
1.324
1.300
1.230
1.366
1.357
1.520
1.455
1.564
1.689
1.646
0.830
1.564
1.410
40
47.48
Enterprise value₩B
105.4
117.0
120.7
122.0
134.4
158.7
174.1
181.3
191.9
226.5
39.53
11.00%
9.91%
83
69.50
LT debt₩B
6.029
6.553
6.346
6.497
5.798
6.209
6.227
6.423
7.136
7.087
39.04
4.10%
0.40%
44
Revenue
₩102.0B
3.07%
1.00×
Cost of revenue
₩68.10B
3.09%
1.00×
Operating expenses
₩14.63B
1.92%
0.89×
Property and equipment
17.41%
Spread over hurdle
11.39%