59.05
Revenue₩B
109.4
115.7
121.3
126.7
128.6
130.4
133.5
135.9
141.4
61.87
66.13
2.22%
2.99%
38
3.11
Revenue growth%
10.77
10.84
11.51
9.62
12.30
12.39
10.84
10.00
11.86
15.58
11.16
11.86
11.18
23
23.60
Gross margin%
23.45
26.21
24.40
24.61
26.89
27.48
27.25
26.90
27.37
10.75
4.90
27.25
26.55
11
23.78
Operating margin%
21.75
23.46
23.64
22.53
22.14
24.40
21.49
22.99
20.69
16.93
24.80
22.14
22.33
65
16.85
Net margin%
12.30
12.67
13.92
11.94
9.44
12.24
14.45
16.45
15.57
15.09
8.70
14.45
13.22
85
20.16
P/E ratio (avg)x
28.14
25.54
23.04
20.82
21.48
19.20
19.47
17.08
16.29
6.272
14.28
19.20
21.15
93
15.17
EV/EBITx
25.40
29.00
28.92
32.94
37.25
35.71
39.99
46.59
49.58
8.543
22.78
39.99
34.32
26
18.12
FCF yield (avg)%
9.60
10.69
10.13
11.63
14.03
13.03
11.14
9.50
11.52
28.14
18.62
11.52
10.91
62
24.30
FCF margin%
5.62
4.38
6.83
7.48
9.81
9.92
8.72
10.49
9.73
29.19
29.52
9.81
8.10
43
0.676
FCF / Net incomex
1.982
2.195
2.062
2.190
2.196
1.992
1.977
1.787
1.974
1.116
1.145
1.977
1.987
52
15.13
ROIC%
6.20
7.33
9.55
9.88
11.77
13.10
10.21
11.35
13.52
7.05
13.15
11.77
10.05
88
27.60
Return on equity%
10.01
9.49
9.43
11.63
10.44
13.00
15.06
16.69
17.43
19.50
18.15
15.06
11.03
53
15.61
Return on assets%
17.05
19.55
22.03
22.32
24.66
22.12
23.82
21.39
23.45
27.83
24.13
23.45
22.08
34
348.39
EPS₩
182.72
170.32
180.34
173.13
162.99
174.13
155.49
145.91
137.13
381.10
427.07
(4.56%)
(1.09%)
—
20.03
EPS growth%
11.32
11.64
9.38
7.64
6.98
4.04
4.93
4.84
2.05
13.43
26.80
4.84
7.31
37
235.12
Bookvalue per sh₩
282.39
310.47
278.61
288.20
263.30
260.43
261.54
247.77
233.30
279.02
93.45
(4.14%)
(1.58%)
—
174.33
FCF per share₩
512.62
470.77
456.75
501.94
551.66
522.87
501.95
534.82
499.14
362.93
143.69
(0.11%)
1.86%
—
379.44
Dividend per sh₩
200.67
207.99
201.63
200.76
191.26
178.07
159.73
153.78
150.29
137.33
337.09
(5.63%)
(3.74%)
—
10.43
Div yield (avg)%
16.38
16.08
18.12
17.84
17.37
18.74
20.99
20.44
23.13
28.18
15.73
20.44
18.03
28
8.76
Payout ratio%
9.34
10.04
10.92
11.25
9.30
8.19
6.08
7.94
9.10
7.07
9.94
8.19
9.32
43
178.2
Shares (diluted)M
198.4
210.7
197.8
216.5
204.6
227.8
204.9
216.6
201.0
183.8
181.4
(1.48%)
(0.15%)
24
14.63
Buyback yield%
16.21
18.18
16.62
14.49
17.32
18.62
20.06
21.22
21.92
16.64
24.39
20.06
17.91
75
1.110
D/E ratiox
1.004
1.071
1.051
1.044
0.985
1.079
1.028
1.078
1.141
1.441
0.103
1.078
1.060
48
108.4
Enterprise value₩B
251.1
282.5
314.4
311.7
330.4
368.9
369.3
431.0
446.1
127.0
17.67
7.44%
7.54%
57
102.6
LT debt₩B
117.8
108.6
100.5
114.1
127.7
136.1
135.1
134.6
135.2
36.63
50.12
3.45%
1.53%
23
Revenue
₩141.4B
2.99%
1.00×
Cost of revenue
₩90.25B
3.19%
1.02×
Operating expenses
₩31.48B
2.84%
0.99×
Property and equipment
17.15%
Spread over hurdle
10.06%