13.68
Revenue₩B
11.01
11.10
11.45
11.72
12.16
12.69
13.01
13.57
13.88
14.11
14.21
3.02%
2.67%
58
11.43
Revenue growth%
16.97
14.53
15.47
15.96
15.06
15.41
14.31
13.63
14.07
14.69
27.76
14.31
14.87
66
28.52
Gross margin%
0.97
1.02
1.02
2.55
2.95
2.57
4.99
7.01
6.75
4.02
9.81
4.99
2.76
30
16.39
Operating margin%
6.72
4.36
2.53
1.73
0.40
0.40
0.40
0.40
0.40
0.40
11.86
0.40
0.40
29
3.77
Net margin%
20.92
19.56
17.84
19.43
19.96
22.88
25.03
23.89
26.70
26.38
4.89
25.03
21.90
74
22.94
P/E ratio (avg)x
10.62
10.87
9.471
10.37
10.27
9.902
8.856
8.777
7.645
8.200
34.79
8.777
9.687
53
33.33
EV/EBITx
18.32
18.46
17.50
19.97
20.19
22.96
24.95
25.73
26.75
27.66
27.10
25.73
21.58
52
17.80
FCF yield (avg)%
1.41
3.82
2.35
2.69
1.73
1.26
1.53
0.40
0.40
0.40
29.68
0.40
1.47
19
3.91
FCF margin%
7.58
4.74
4.85
4.77
6.36
4.97
3.91
1.29
0.40
0.40
25.65
1.29
4.76
18
0.952
FCF / Net incomex
1.841
1.876
2.038
2.287
2.183
2.329
2.290
2.532
2.837
2.943
1.528
2.532
2.289
15
12.19
ROIC%
13.29
13.51
14.03
13.57
11.80
13.89
13.07
13.64
14.17
12.56
3.73
13.64
13.54
59
27.77
Return on equity%
9.50
9.50
7.56
5.02
2.88
3.56
5.24
2.91
1.88
0.40
13.58
2.91
4.29
46
18.11
Return on assets%
28.05
26.94
29.10
28.50
27.47
27.45
29.57
27.82
26.71
28.54
26.83
27.82
27.94
82
143.41
EPS₩
143.60
153.85
166.14
175.36
203.83
237.04
267.70
264.06
303.08
322.15
153.67
9.59%
8.15%
—
20.14
EPS growth%
31.40
30.60
33.01
31.39
31.27
32.97
32.47
31.99
29.19
27.72
13.97
31.99
31.39
87
147.77
Bookvalue per sh₩
197.64
218.37
238.58
237.88
246.29
218.78
224.37
238.98
244.55
250.94
176.04
0.38%
2.24%
—
120.02
FCF per share₩
46.47
51.99
56.95
64.18
73.33
79.33
81.77
86.28
80.68
84.58
62.12
2.90%
5.86%
—
148.02
Dividend per sh₩
36.69
33.78
33.80
29.88
26.58
24.43
21.43
21.62
19.49
20.55
218.66
(5.02%)
(6.18%)
—
13.03
Div yield (avg)%
21.60
24.33
26.67
24.13
24.25
23.89
24.50
23.99
24.45
24.33
18.02
24.33
24.29
27
15.67
Payout ratio%
13.42
15.54
17.50
20.33
22.95
22.08
21.89
19.28
20.20
20.84
7.31
20.84
20.26
41
31.38
Shares (diluted)M
39.50
46.12
49.03
50.30
50.72
53.11
63.49
69.35
76.39
83.05
31.84
10.36%
8.63%
60
11.00
Buyback yield%
12.90
12.69
13.98
14.36
15.53
12.56
11.20
12.63
15.60
15.17
29.20
12.63
13.44
63
0.725
D/E ratiox
0.858
0.848
0.779
0.793
0.818
0.821
0.830
0.895
0.793
0.858
0.314
0.830
0.825
56
3.702
Enterprise value₩B
6.874
7.790
9.365
10.89
10.76
11.33
13.32
14.79
14.72
17.30
11.24
9.95%
10.30%
32
8.964
LT debt₩B
3.506
3.875
3.612
3.445
3.749
3.993
4.462
4.483
4.812
4.853
2.619
5.30%
2.71%
69
Revenue
₩14.11B
2.67%
1.00×
Cost of revenue
₩9.088B
2.65%
1.00×
Operating expenses
₩3.583B
2.87%
1.02×
Cash and investments
18.85%
Property and equipment
17.80%
Spread over hurdle
(5.11%)