5.642
Revenue₩B
22.61
22.34
22.06
22.07
22.62
22.57
23.30
23.56
23.41
23.95
6.299
1.15%
0.48%
18
19.53
Revenue growth%
23.04
24.83
22.31
24.08
22.47
21.91
19.76
20.78
18.99
21.63
28.90
20.78
22.11
91
9.67
Gross margin%
25.86
24.36
27.22
27.95
28.39
27.27
27.87
28.72
28.46
30.86
19.41
28.46
27.91
14
16.99
Operating margin%
25.70
26.02
27.40
25.29
26.65
29.64
28.90
28.36
29.11
27.98
12.60
28.90
27.69
79
14.54
Net margin%
13.92
14.18
15.01
16.26
17.48
20.28
22.27
22.84
21.25
20.60
14.95
21.25
18.88
34
7.387
P/E ratio (avg)x
32.55
33.22
30.11
27.74
26.80
28.90
29.09
26.55
30.00
32.02
34.02
29.09
29.55
70
35.67
EV/EBITx
14.78
15.80
15.32
16.69
18.40
20.40
23.68
23.75
25.04
27.64
28.13
23.75
19.40
21
28.33
FCF yield (avg)%
16.14
14.83
14.64
15.71
13.86
15.81
16.82
17.93
18.63
21.55
12.24
17.93
15.97
83
14.00
FCF margin%
6.10
4.59
4.50
6.62
9.37
7.74
5.65
4.91
5.32
3.59
13.96
5.32
5.49
35
1.612
FCF / Net incomex
0.637
0.671
0.709
0.723
0.762
0.683
0.655
0.701
0.700
0.670
1.663
0.683
0.692
22
25.41
ROIC%
15.73
17.54
19.80
21.72
19.28
17.98
20.67
19.66
22.51
23.99
29.72
20.67
19.73
58
14.59
Return on equity%
7.18
8.63
10.92
8.51
10.61
8.67
11.54
14.13
16.74
13.82
4.96
13.82
10.77
47
16.42
Return on assets%
11.51
8.88
11.60
14.32
13.91
11.19
9.09
10.67
11.61
9.98
12.16
10.67
11.35
6
367.32
EPS₩
325.62
363.11
421.27
486.45
568.84
560.30
660.68
774.31
755.15
841.19
408.46
8.14%
9.73%
—
17.90
EPS growth%
17.09
18.04
20.64
18.76
17.02
15.19
14.15
16.98
16.64
15.69
3.39
15.69
17.00
61
169.11
Bookvalue per sh₩
579.24
626.85
637.54
639.30
658.25
715.09
748.75
896.05
970.10
1,006
183.85
8.86%
6.70%
—
371.83
FCF per share₩
491.99
564.33
642.08
641.72
646.45
652.86
717.44
820.51
754.10
715.72
458.86
2.06%
3.60%
—
303.46
Dividend per sh₩
408.36
462.81
477.63
569.40
574.39
654.94
714.86
795.77
843.54
872.55
108.94
8.72%
8.29%
—
27.12
Div yield (avg)%
8.67
6.06
8.46
5.58
4.26
3.75
3.34
0.44
1.13
0.40
6.32
1.13
4.00
88
3.59
Payout ratio%
1.68
1.67
1.71
0.40
0.40
2.36
3.09
5.27
7.98
7.57
22.91
5.27
2.03
46
28.36
Shares (diluted)M
37.30
44.70
53.96
60.52
67.00
67.83
66.02
78.03
81.84
91.32
28.15
6.39%
9.14%
64
26.37
Buyback yield%
11.54
14.00
16.80
14.38
11.42
12.31
14.48
11.58
9.59
8.05
29.49
11.58
11.95
95
0.725
D/E ratiox
1.568
1.751
1.876
2.058
2.107
2.268
2.292
2.244
2.091
1.950
0.605
2.244
2.075
23
13.37
Enterprise value₩B
8.857
9.191
9.792
10.35
9.619
10.38
9.552
9.288
8.806
8.954
5.190
(1.42%)
(0.14%)
33
1.913
LT debt₩B
8.996
9.634
9.398
10.00
11.05
11.94
11.09
10.25
9.728
9.288
20.77
(3.42%)
0.88%
30
Revenue
₩23.95B
0.48%
1.00×
Cost of revenue
₩16.77B
0.48%
1.00×
Operating expenses
₩4.185B
0.50%
1.00×
Goodwill & intangibles
16.81%
Property and equipment
16.74%
Spread over hurdle
(2.56%)