13.93
Revenue₩B
19.49
20.90
22.04
23.54
24.54
25.27
26.51
27.47
29.12
30.21
15.49
4.24%
5.09%
81
29.65
Revenue growth%
19.30
16.81
16.83
17.71
16.10
14.51
15.65
15.13
12.99
14.10
2.09
14.51
15.87
57
17.98
Gross margin%
16.75
16.33
13.73
16.13
17.08
14.43
17.11
15.92
17.54
19.81
4.53
17.11
16.54
52
12.64
Operating margin%
10.71
10.89
8.93
8.98
9.49
7.97
9.32
6.72
9.11
9.65
6.08
9.11
9.22
44
12.23
Net margin%
27.82
25.61
23.62
26.12
23.87
25.10
27.46
24.50
26.05
23.06
13.41
25.10
25.35
38
24.04
P/E ratio (avg)x
7.866
8.003
7.596
7.988
7.363
7.751
7.407
7.008
6.325
6.666
29.54
7.008
7.502
53
34.39
EV/EBITx
29.06
28.34
27.67
30.16
26.45
25.00
26.14
24.52
22.47
20.57
35.16
24.52
26.30
12
25.87
FCF yield (avg)%
21.47
21.26
23.52
20.88
20.42
20.29
21.42
19.13
18.67
19.29
18.80
19.29
20.65
49
19.68
FCF margin%
22.02
24.57
25.68
25.52
27.46
30.13
28.97
31.57
33.36
35.26
29.32
31.57
28.21
39
1.625
FCF / Net incomex
1.307
1.301
1.546
1.600
1.691
1.640
1.787
1.911
2.235
2.591
0.138
1.911
1.666
32
13.06
ROIC%
18.11
18.30
18.51
16.56
18.17
18.31
15.88
17.68
18.72
16.05
12.44
17.68
18.14
80
16.84
Return on equity%
21.62
20.09
22.71
25.10
24.69
24.70
26.57
24.10
26.83
24.82
27.62
24.82
24.69
35
26.89
Return on assets%
23.43
25.44
23.73
20.92
23.69
25.70
24.45
22.67
23.21
23.03
4.57
23.21
23.56
54
376.78
EPS₩
491.51
541.84
602.89
694.21
783.65
836.31
938.14
1,068
1,247
1,273
412.77
10.19%
9.84%
—
29.99
EPS growth%
20.78
18.66
20.26
18.33
16.86
14.33
16.68
16.27
17.86
18.70
7.66
16.68
18.10
23
377.40
Bookvalue per sh₩
222.62
206.72
201.84
222.78
244.82
238.24
225.91
247.89
258.50
263.04
207.83
1.45%
2.02%
—
109.41
FCF per share₩
465.77
446.98
454.21
482.80
445.77
396.61
353.68
357.16
349.47
377.75
496.70
(3.26%)
(2.53%)
—
421.17
Dividend per sh₩
113.34
124.91
128.84
120.69
112.25
128.73
132.49
137.90
135.48
151.54
350.11
6.19%
4.52%
—
2.37
Div yield (avg)%
11.21
12.64
14.50
12.50
12.08
13.93
14.01
12.19
9.94
7.07
17.92
12.19
12.35
18
5.12
Payout ratio%
22.16
22.21
22.56
25.05
22.85
21.23
23.29
22.91
21.28
22.18
11.81
22.18
22.38
89
13.29
Shares (diluted)M
14.90
14.95
14.77
15.17
14.17
14.24
13.62
14.97
16.23
15.15
13.40
1.34%
1.05%
87
22.83
Buyback yield%
4.40
7.12
5.02
7.79
10.22
8.62
6.86
6.02
4.19
5.27
12.52
6.02
6.44
72
1.199
D/E ratiox
1.030
0.970
0.946
0.993
1.077
1.058
1.202
1.350
1.285
1.362
0.170
1.285
1.067
14
16.01
Enterprise value₩B
23.43
25.04
29.01
30.98
34.70
39.10
39.55
40.69
44.12
43.67
6.811
4.71%
6.46%
13
13.14
LT debt₩B
17.44
17.02
16.26
17.24
18.33
20.41
18.99
21.89
22.71
24.68
18.88
6.13%
3.71%
80
Revenue
₩30.21B
5.09%
1.00×
Cost of revenue
₩21.15B
5.09%
1.00×
Operating expenses
₩6.526B
5.11%
1.00×
Property and equipment
17.12%
Cash and investments
16.66%
Spread over hurdle
(1.79%)