37.64
Revenue₩B
33.31
34.67
36.62
39.04
41.76
43.35
46.15
48.17
50.63
52.90
38.90
4.84%
5.21%
23
5.48
Revenue growth%
26.43
25.45
26.30
29.09
31.93
30.11
31.51
31.64
33.42
32.25
2.12
31.64
30.81
44
9.58
Gross margin%
24.79
24.40
22.76
20.81
21.04
21.33
21.99
24.62
24.67
24.62
5.60
24.62
23.58
15
27.05
Operating margin%
7.69
9.25
11.95
13.21
11.53
11.70
10.33
12.54
10.94
13.73
12.09
11.70
11.62
54
4.52
Net margin%
1.33
0.40
2.47
1.01
3.50
4.22
3.61
4.59
2.13
3.47
26.28
3.61
2.97
93
26.45
P/E ratio (avg)x
20.67
19.74
18.01
15.64
14.12
14.01
12.15
13.06
11.29
10.88
26.05
12.15
14.07
61
21.23
EV/EBITx
39.71
37.41
40.76
43.18
43.50
46.00
42.71
45.02
46.85
51.82
31.31
46.00
43.34
41
4.59
FCF yield (avg)%
23.61
22.38
23.38
21.14
19.04
20.52
23.14
21.60
19.39
21.70
27.21
21.60
21.65
88
2.43
FCF margin%
18.52
20.07
21.40
19.74
17.01
17.44
16.29
18.61
16.16
16.19
16.72
16.29
17.98
76
1.427
FCF / Net incomex
0.331
0.396
0.430
0.451
0.454
0.474
0.557
0.661
0.765
0.864
0.269
0.661
0.464
41
3.64
ROIC%
34.93
33.57
31.73
34.28
37.03
34.32
35.65
36.91
36.56
37.76
8.17
36.56
35.29
23
22.37
Return on equity%
8.46
5.69
2.76
3.81
2.17
0.54
0.40
1.97
1.43
3.38
19.72
1.43
2.47
27
3.73
Return on assets%
14.39
15.68
13.00
12.31
12.90
14.64
16.48
13.57
15.53
12.62
13.59
14.64
13.98
86
419.10
EPS₩
504.39
465.07
456.34
476.62
463.12
426.30
469.61
499.12
507.22
473.14
441.95
0.43%
0.34%
—
9.23
EPS growth%
13.34
13.59
11.26
11.83
11.03
13.32
15.65
16.53
17.37
17.84
2.48
16.53
13.47
26
204.39
Bookvalue per sh₩
144.02
131.62
123.72
134.91
127.38
126.63
136.95
151.43
139.98
130.64
361.51
0.51%
(0.69%)
—
296.14
FCF per share₩
278.12
284.92
320.03
355.20
385.91
385.19
393.14
379.98
379.91
416.29
452.44
1.53%
3.46%
—
319.80
Dividend per sh₩
142.29
152.14
151.28
146.36
140.30
150.38
139.09
137.71
132.63
134.27
338.52
(0.88%)
0.72%
—
18.71
Div yield (avg)%
13.02
13.95
12.05
9.24
9.75
7.28
7.65
9.53
8.30
10.57
9.90
8.30
9.64
57
22.40
Payout ratio%
27.65
29.78
32.49
29.54
27.82
28.97
26.75
28.06
28.88
29.71
18.93
28.88
28.92
63
69.81
Shares (diluted)M
85.50
92.23
93.48
85.53
84.11
86.19
86.07
85.33
79.36
88.11
70.24
0.93%
0.58%
90
11.12
Buyback yield%
5.06
6.54
9.39
6.49
5.94
8.37
9.64
9.16
7.75
6.36
16.42
8.37
7.15
33
1.542
D/E ratiox
1.799
1.648
1.887
2.136
2.060
2.276
2.317
2.456
2.269
2.297
0.234
2.297
2.203
68
40.06
Enterprise value₩B
58.69
63.60
70.62
80.65
81.79
79.38
82.90
87.18
84.48
80.79
71.10
(0.24%)
4.98%
43
57.41
LT debt₩B
15.03
16.53
18.42
20.76
23.45
22.60
21.56
20.60
19.94
19.51
54.29
(3.61%)
2.78%
85
Revenue
₩52.90B
5.21%
1.00×
Cost of revenue
₩33.42B
5.43%
1.02×
Operating expenses
₩12.65B
5.04%
0.98×
Property and equipment
19.82%
Cash and investments
17.06%
Spread over hurdle
(2.43%)