1.433
Revenue₩B
10.82
11.02
11.16
11.58
12.19
12.77
12.96
13.69
13.95
14.69
1.475
3.80%
3.40%
27
21.40
Revenue growth%
15.11
16.03
14.34
11.66
13.23
13.64
14.90
13.83
14.27
14.72
4.24
14.27
14.30
69
15.94
Gross margin%
9.14
10.16
10.70
8.91
7.39
8.77
11.44
10.06
11.00
13.59
2.37
11.00
10.11
44
27.25
Operating margin%
15.08
13.44
14.84
17.66
17.99
15.17
14.72
11.85
9.94
7.03
16.84
11.85
14.78
71
7.05
Net margin%
29.64
30.02
29.32
32.29
29.85
29.45
27.09
24.28
26.90
25.71
26.44
26.90
29.38
43
9.962
P/E ratio (avg)x
15.76
15.70
14.54
12.86
11.38
12.48
10.90
10.87
11.36
12.46
21.75
11.36
12.47
82
8.608
EV/EBITx
46.51
53.91
62.87
74.52
83.42
93.15
93.99
107.0
122.7
134.7
29.22
107.0
88.28
47
12.32
FCF yield (avg)%
12.22
12.23
10.61
10.98
11.04
12.49
9.70
6.70
6.36
4.13
5.40
6.70
10.80
79
3.69
FCF margin%
21.90
23.47
25.17
26.93
25.20
25.04
28.00
25.65
26.00
23.69
5.35
25.65
25.18
33
0.740
FCF / Net incomex
2.960
3.154
3.759
4.177
4.967
4.922
5.993
5.994
6.548
7.080
1.489
5.994
4.945
86
10.49
ROIC%
20.08
19.39
19.74
19.50
19.16
21.90
20.89
21.69
20.15
22.53
18.99
21.69
20.12
63
12.64
Return on equity%
23.33
25.40
25.99
23.44
22.34
21.02
22.26
24.29
21.40
19.15
28.80
21.40
22.83
70
28.43
Return on assets%
0.40
1.47
1.69
0.40
0.40
0.40
0.40
0.40
0.40
0.40
4.09
0.40
0.40
57
619.93
EPS₩
574.46
633.25
737.48
699.36
703.28
705.39
789.50
931.93
985.99
1,006
639.97
7.43%
5.84%
—
20.83
EPS growth%
2.22
0.40
1.25
3.46
5.61
6.63
5.84
5.10
2.88
2.10
13.82
5.10
3.17
13
285.43
Bookvalue per sh₩
780.18
817.72
851.80
856.14
818.72
848.36
841.52
760.38
758.59
846.31
168.08
0.66%
2.02%
—
630.78
FCF per share₩
204.52
218.10
230.30
257.80
232.36
209.96
199.86
186.96
207.85
191.86
366.92
(3.76%)
(0.46%)
—
444.82
Dividend per sh₩
105.95
115.26
115.95
115.81
104.10
112.08
123.94
112.89
114.09
119.56
319.99
2.81%
1.83%
—
2.18
Div yield (avg)%
28.36
28.42
27.71
29.86
29.59
29.09
27.36
27.08
27.72
25.98
8.13
27.36
28.04
62
2.51
Payout ratio%
11.41
9.45
12.39
11.99
14.76
16.40
16.52
17.67
18.26
17.62
16.93
17.62
15.58
29
15.42
Shares (diluted)M
17.41
18.51
18.92
20.98
22.99
25.08
28.79
32.15
31.22
31.93
15.89
6.79%
6.60%
10
24.34
Buyback yield%
15.94
18.15
17.21
14.65
12.97
11.74
11.32
13.46
10.69
10.55
8.64
11.32
13.21
87
0.288
D/E ratiox
0.302
0.311
0.330
0.343
0.360
0.414
0.410
0.438
0.469
0.522
0.327
0.438
0.385
23
2.018
Enterprise value₩B
7.216
8.260
8.998
10.38
11.83
11.52
13.01
14.21
15.22
14.56
7.052
4.25%
7.62%
36
5.425
LT debt₩B
4.005
3.632
3.484
3.769
3.238
3.286
3.197
3.226
2.740
2.523
9.641
(4.87%)
(5.19%)
23
Revenue
₩14.69B
3.40%
1.00×
Cost of revenue
₩8.655B
3.77%
1.04×
Operating expenses
₩1.787B
2.97%
0.96×
Property and equipment
15.98%
Spread over hurdle
92.46%