5.144
Revenue₩B
29.08
32.21
35.31
38.02
42.01
45.55
49.62
52.68
58.44
63.99
5.308
8.78%
8.95%
22
22.35
Revenue growth%
6.92
8.81
9.93
9.45
7.24
8.54
6.80
8.38
7.74
7.48
8.36
7.74
8.06
25
17.18
Gross margin%
12.15
10.80
7.84
6.74
6.21
9.21
9.65
7.70
7.52
5.65
12.09
7.70
7.77
71
23.19
Operating margin%
1.95
0.68
1.94
3.75
3.51
1.96
0.40
1.57
3.06
2.03
16.28
1.96
1.95
49
8.06
Net margin%
6.88
6.63
4.12
4.15
6.17
5.05
6.51
7.22
7.17
9.34
18.37
7.17
6.57
44
32.42
P/E ratio (avg)x
23.39
25.83
24.61
22.29
21.18
22.04
21.74
23.24
21.94
22.77
21.16
22.04
22.53
48
22.66
EV/EBITx
19.60
22.79
26.02
27.77
31.65
38.02
44.06
43.83
45.87
48.74
34.73
44.06
34.83
62
25.84
FCF yield (avg)%
28.94
30.26
32.26
31.13
29.95
29.59
28.02
29.26
30.75
32.50
11.21
29.59
30.11
31
17.59
FCF margin%
23.25
20.41
20.92
23.29
24.03
22.60
21.39
21.21
20.65
19.64
21.80
21.21
21.30
48
0.170
FCF / Net incomex
2.284
2.550
2.935
2.878
3.365
3.449
3.366
3.765
4.317
4.540
1.727
3.765
3.365
45
11.90
ROIC%
10.37
10.94
13.36
15.48
14.57
12.74
15.10
17.26
19.51
20.33
25.82
17.26
14.83
33
29.25
Return on equity%
0.40
0.40
3.29
5.83
3.18
4.28
2.51
3.77
2.62
2.71
9.69
2.71
2.95
13
14.62
Return on assets%
20.56
18.85
16.66
17.45
14.61
12.43
12.46
9.78
8.11
6.15
6.80
9.78
13.53
24
668.06
EPS₩
252.66
262.84
250.69
255.59
222.80
236.39
230.15
202.86
206.78
197.24
686.17
(2.41%)
(1.78%)
—
15.61
EPS growth%
3.74
1.42
0.40
0.40
0.40
0.40
0.62
0.40
1.73
3.21
22.40
0.62
0.51
44
146.03
Bookvalue per sh₩
491.03
564.07
577.81
635.39
742.80
822.97
876.83
1,056
1,202
1,294
284.46
11.74%
9.87%
—
549.75
FCF per share₩
834.16
764.03
863.75
849.78
834.02
779.01
734.62
772.71
719.00
778.74
396.97
(1.36%)
(1.63%)
—
973.04
Dividend per sh₩
509.32
541.06
532.02
524.15
524.38
492.75
514.31
527.09
504.27
521.01
524.14
(0.13%)
0.25%
—
18.29
Div yield (avg)%
13.94
13.37
14.87
14.08
11.13
8.54
5.90
8.50
9.30
9.13
24.85
8.54
10.22
60
13.75
Payout ratio%
22.97
21.85
20.13
23.04
23.53
22.85
23.55
23.53
22.81
23.95
20.71
23.53
23.00
57
47.68
Shares (diluted)M
39.67
37.24
39.27
43.23
47.84
51.84
46.63
48.68
49.95
50.45
47.88
1.07%
2.62%
59
8.25
Buyback yield%
26.14
29.07
28.65
28.96
31.44
32.48
30.38
33.20
31.31
30.87
15.79
31.31
30.62
32
0.963
D/E ratiox
0.840
0.794
0.832
0.942
0.915
1.013
1.023
1.117
1.195
1.206
0.772
1.117
0.977
74
58.47
Enterprise value₩B
48.09
43.27
46.33
45.40
42.39
36.18
38.01
41.09
39.48
35.14
29.61
(3.68%)
(3.09%)
27
64.36
LT debt₩B
54.17
53.00
59.04
68.77
73.84
81.50
83.59
98.96
110.5
132.9
67.82
12.47%
11.00%
69
Revenue
₩63.99B
8.95%
1.00×
Cost of revenue
₩34.14B
9.02%
1.01×
Operating expenses
₩15.34B
8.92%
1.00×
Property and equipment
18.22%
Spread over hurdle
(1.29%)