6.359
Revenue₩B
6.023
6.368
7.026
7.442
8.226
8.858
9.636
10.25
11.01
12.12
7.083
8.06%
8.15%
45
25.80
Revenue growth%
31.45
32.50
34.37
33.64
34.15
31.68
30.06
28.75
26.17
26.58
9.64
28.75
31.56
76
20.57
Gross margin%
5.42
7.54
8.89
6.89
6.35
5.76
7.21
4.82
7.24
6.71
18.90
6.71
6.80
68
15.02
Operating margin%
20.46
22.71
25.50
24.53
23.90
22.28
24.41
22.10
20.40
22.54
8.17
22.28
22.63
8
28.54
Net margin%
16.82
14.46
11.59
9.61
12.29
12.80
9.86
11.21
11.97
10.55
6.42
11.21
11.78
7
33.29
P/E ratio (avg)x
38.08
43.84
43.89
41.76
40.28
43.68
51.21
53.15
50.72
58.83
34.51
51.21
43.86
76
23.55
EV/EBITx
16.75
18.23
20.01
22.56
25.19
26.41
28.79
32.40
34.54
33.23
15.78
32.40
25.80
11
18.84
FCF yield (avg)%
6.86
9.84
8.61
7.92
9.96
8.17
6.57
7.99
8.46
5.53
8.08
7.99
8.08
33
15.67
FCF margin%
4.25
5.03
7.87
9.02
7.80
7.34
8.75
9.15
10.89
12.84
8.37
9.15
8.31
70
1.299
FCF / Net incomex
0.864
0.812
0.874
0.831
0.912
0.803
0.701
0.701
0.634
0.592
0.924
0.701
0.808
19
4.83
ROIC%
24.71
23.94
26.42
25.85
28.34
28.60
28.45
27.44
25.36
23.51
5.13
27.44
26.14
34
4.86
Return on equity%
15.68
15.05
15.58
15.66
18.46
16.87
15.31
15.91
13.80
12.87
16.91
15.31
15.62
75
3.35
Return on assets%
17.44
16.92
17.14
14.29
13.75
12.48
9.88
8.94
6.14
3.94
13.22
8.94
13.11
8
89.71
EPS₩
41.98
41.86
40.19
42.73
46.85
48.05
54.77
61.56
63.69
58.43
97.30
4.52%
3.28%
—
2.07
EPS growth%
7.43
5.54
5.46
3.38
4.48
7.26
8.62
10.89
11.77
14.19
7.49
10.89
7.35
51
84.33
Bookvalue per sh₩
185.98
178.32
163.93
157.63
169.41
163.31
166.24
145.51
152.28
165.92
71.75
(0.41%)
(1.83%)
—
66.84
FCF per share₩
215.54
217.26
246.76
287.16
340.24
352.82
415.31
488.46
539.06
582.00
133.16
11.33%
10.96%
—
135.92
Dividend per sh₩
67.35
67.44
63.75
62.50
61.03
64.07
55.72
56.70
52.26
45.03
39.62
(5.90%)
(3.22%)
—
5.08
Div yield (avg)%
30.24
27.74
27.26
30.10
28.00
30.77
33.56
36.39
36.42
37.90
22.88
36.39
30.50
83
7.81
Payout ratio%
16.59
17.85
16.03
18.09
20.90
18.85
17.66
16.35
14.26
15.60
20.38
16.35
17.12
35
33.28
Shares (diluted)M
45.54
46.36
45.71
47.51
50.20
47.81
49.70
57.81
57.43
62.76
33.22
4.57%
3.48%
39
4.50
Buyback yield%
17.75
17.74
17.33
14.76
12.38
13.88
13.93
11.42
12.17
13.32
10.56
13.32
13.90
77
1.765
D/E ratiox
2.422
2.458
2.823
3.072
3.555
4.251
4.182
4.193
4.406
4.668
0.619
4.251
3.868
92
5.901
Enterprise value₩B
2.368
2.071
1.808
1.566
1.425
1.460
1.545
1.679
1.767
1.526
7.434
1.38%
(5.17%)
34
7.091
LT debt₩B
5.044
4.934
4.811
5.012
4.958
4.902
4.854
4.536
4.831
4.599
4.920
(1.49%)
(0.20%)
29
Revenue
₩12.12B
8.15%
1.00×
Cost of revenue
₩8.350B
8.33%
1.02×
Operating expenses
₩1.881B
7.70%
0.96×
Property and equipment
17.58%
Cash and investments
17.36%
Spread over hurdle
12.14%