34.92
Revenue₩B
27.82
29.13
31.81
34.00
36.62
39.72
43.02
46.63
49.12
52.11
36.52
7.31%
7.24%
58
14.06
Revenue growth%
1.84
0.74
0.40
0.40
2.16
0.40
2.68
1.08
4.01
3.97
5.75
2.68
1.46
40
10.40
Gross margin%
6.80
7.24
7.87
9.98
10.72
12.30
12.58
11.58
8.58
9.00
24.06
11.58
9.49
95
21.53
Operating margin%
32.80
32.88
29.98
31.65
30.60
32.94
34.40
32.45
34.54
35.62
19.88
34.40
32.84
63
12.85
Net margin%
20.10
18.92
19.96
22.41
22.70
22.39
20.25
22.20
23.47
22.77
17.62
22.39
22.30
23
28.10
P/E ratio (avg)x
42.28
49.56
50.78
51.63
55.74
57.58
56.58
57.69
59.57
61.97
27.19
57.69
56.16
14
13.69
EV/EBITx
43.67
52.35
62.30
71.76
85.17
86.15
87.58
89.23
95.87
102.2
26.23
89.23
85.66
93
23.19
FCF yield (avg)%
25.70
24.88
22.10
21.75
21.65
23.72
24.66
27.08
25.63
25.93
3.43
25.63
24.77
66
24.25
FCF margin%
22.13
23.98
26.01
24.39
26.53
24.36
26.98
28.74
25.93
28.09
15.37
26.98
25.97
57
0.620
FCF / Net incomex
0.528
0.565
0.580
0.580
0.582
0.552
0.566
0.515
0.572
0.527
1.788
0.552
0.566
79
6.50
ROIC%
18.34
19.06
19.02
19.36
17.11
14.71
11.83
13.60
15.63
15.78
19.58
14.71
16.44
55
9.30
Return on equity%
21.16
19.29
16.78
14.27
16.40
13.41
14.17
11.46
11.68
11.63
12.08
11.68
14.22
44
16.25
Return on assets%
23.32
23.77
24.60
23.36
25.64
28.48
26.83
24.43
25.98
24.30
28.54
25.98
24.51
72
270.64
EPS₩
822.77
727.54
812.90
839.32
882.65
842.54
885.98
902.47
930.59
886.50
276.82
0.09%
1.64%
—
21.57
EPS growth%
7.27
6.21
8.70
7.39
7.91
10.42
9.20
7.67
5.73
7.25
20.46
7.67
7.53
71
1,093
Bookvalue per sh₩
1,657
1,477
1,539
1,566
1,445
1,505
1,579
1,655
1,621
1,699
343.21
3.29%
0.18%
—
1,488
FCF per share₩
835.41
894.88
995.34
1,122
1,233
1,383
1,251
1,311
1,473
1,492
1,300
3.88%
6.73%
—
869.70
Dividend per sh₩
808.53
853.25
815.22
793.87
850.24
911.29
837.00
860.51
780.06
763.56
519.47
(2.13%)
0.45%
—
18.81
Div yield (avg)%
16.24
16.53
18.09
17.87
17.09
19.98
18.34
16.54
17.93
17.34
20.04
17.93
17.61
56
4.16
Payout ratio%
9.03
9.34
9.66
6.67
7.98
10.77
8.19
5.36
3.62
3.06
2.98
5.36
8.08
50
17.98
Shares (diluted)M
23.79
26.83
30.44
33.52
38.75
41.58
42.37
42.28
50.54
54.06
17.25
6.88%
9.21%
71
12.43
Buyback yield%
13.42
11.20
12.47
13.58
13.34
12.84
11.49
12.85
12.00
10.66
9.56
12.00
12.65
72
0.834
D/E ratiox
1.629
1.767
1.848
2.093
2.288
2.324
2.293
2.236
2.482
2.595
0.873
2.324
2.262
36
25.07
Enterprise value₩B
43.09
46.62
52.89
51.06
49.77
59.72
67.47
80.08
95.35
92.43
40.54
13.18%
9.82%
28
31.97
LT debt₩B
23.94
26.97
27.23
30.92
34.57
36.34
38.31
39.90
42.21
48.58
18.68
7.04%
8.37%
27
Revenue
₩52.11B
7.24%
1.00×
Cost of revenue
₩33.87B
6.98%
0.98×
Operating expenses
₩6.097B
7.80%
1.05×
Property and equipment
16.70%
Goodwill & intangibles
16.51%
Return on capital
165.63%
Spread over hurdle
157.92%