83.75
Revenue₩B
70.85
74.25
76.42
80.03
82.96
88.80
92.62
96.01
102.0
106.5
86.68
5.13%
4.71%
38
5.10
Revenue growth%
4.17
5.25
2.71
4.57
1.91
0.40
0.40
0.40
0.40
2.81
25.41
0.40
2.31
56
15.22
Gross margin%
8.19
7.70
8.15
6.68
4.34
6.01
8.08
10.72
8.78
8.39
20.08
8.39
8.11
52
10.58
Operating margin%
19.63
18.03
20.83
19.35
17.89
15.10
16.21
13.77
12.92
11.33
14.43
13.77
17.05
19
22.75
Net margin%
2.14
4.32
5.74
7.78
5.70
7.17
7.38
9.87
8.56
8.33
11.67
8.33
7.28
71
31.96
P/E ratio (avg)x
39.27
45.17
53.14
51.50
61.64
70.61
72.21
80.83
97.52
101.0
16.70
80.83
66.13
51
20.67
EV/EBITx
25.18
25.62
24.30
23.90
23.20
22.86
26.45
28.01
29.17
32.10
15.80
28.01
25.40
23
14.96
FCF yield (avg)%
10.88
11.12
8.45
8.95
7.69
5.91
4.10
3.36
6.16
7.50
21.12
5.91
7.59
9
14.82
FCF margin%
15.38
18.07
15.24
16.76
17.66
20.61
20.99
21.67
23.78
23.75
2.09
21.67
19.34
70
1.479
FCF / Net incomex
0.739
0.752
0.766
0.730
0.765
0.800
0.725
0.810
0.799
0.831
0.226
0.800
0.765
33
19.78
ROIC%
2.97
4.44
6.32
8.23
8.15
5.90
6.62
6.85
8.01
7.60
15.31
6.85
6.73
67
5.38
Return on equity%
13.17
15.56
15.24
17.47
18.20
16.87
16.98
18.11
19.43
22.32
29.52
18.11
17.22
71
8.09
Return on assets%
16.28
16.05
15.61
13.02
14.45
12.14
10.69
13.09
12.28
11.84
29.68
12.14
13.05
76
212.78
EPS₩
652.63
718.88
712.81
801.21
757.74
726.97
858.17
948.34
989.19
994.23
228.09
5.58%
4.94%
—
10.99
EPS growth%
21.59
21.87
20.20
20.53
20.06
21.42
20.33
18.81
16.72
16.17
9.04
18.81
20.26
38
278.76
Bookvalue per sh₩
331.44
315.05
342.98
356.09
330.25
296.56
316.88
343.08
370.27
367.10
272.29
2.14%
0.03%
—
290.61
FCF per share₩
361.70
339.53
342.90
357.48
371.42
363.72
330.37
331.65
331.28
325.78
337.25
(2.59%)
(0.35%)
—
408.90
Dividend per sh₩
162.69
156.84
165.50
151.69
161.04
147.95
150.27
159.73
167.90
184.27
556.19
2.73%
0.60%
—
10.83
Div yield (avg)%
4.44
5.25
8.18
8.65
10.80
10.12
7.21
5.35
7.96
9.44
24.37
7.96
8.07
59
17.46
Payout ratio%
23.66
26.12
28.88
29.70
29.35
31.83
34.55
34.53
33.55
34.16
27.74
34.16
30.77
86
66.82
Shares (diluted)M
68.40
76.19
84.38
81.06
89.95
96.68
99.87
106.1
108.1
119.1
67.46
5.77%
6.43%
69
27.44
Buyback yield%
2.54
3.11
4.82
3.64
3.11
3.18
0.40
0.40
0.40
0.40
6.78
0.40
2.83
73
0.197
D/E ratiox
0.970
0.886
0.901
0.875
0.815
0.799
0.873
0.804
0.882
0.887
1.599
0.873
0.879
76
60.22
Enterprise value₩B
67.60
77.07
91.58
102.4
120.4
123.6
144.0
156.4
154.6
149.8
63.79
4.48%
8.01%
35
107.5
LT debt₩B
20.18
17.00
15.23
13.11
12.09
12.57
11.80
12.41
13.03
13.44
72.93
2.14%
(4.43%)
30
Revenue
₩106.5B
4.71%
1.00×
Cost of revenue
₩74.58B
4.71%
1.00×
Operating expenses
₩17.49B
4.30%
0.96×
Property and equipment
19.57%
Spread over hurdle
(5.10%)