8.708
Revenue₩B
15.93
16.68
16.88
17.03
17.61
17.86
18.02
18.27
18.93
19.32
9.208
1.87%
1.99%
65
9.76
Revenue growth%
13.47
14.12
13.62
16.51
14.82
15.04
12.40
9.74
7.30
5.16
25.07
9.74
13.55
84
14.84
Gross margin%
26.44
27.37
29.09
26.20
26.13
26.53
24.08
24.24
25.69
28.22
7.13
25.69
26.32
79
14.70
Operating margin%
33.47
32.93
33.43
33.22
32.42
29.94
29.00
29.39
28.84
29.81
12.29
29.39
31.18
68
2.16
Net margin%
7.48
4.69
6.29
7.87
9.69
10.34
12.36
15.28
17.87
18.14
28.68
15.28
10.02
93
20.49
P/E ratio (avg)x
22.48
20.96
22.02
21.89
19.05
20.67
22.09
22.71
19.99
20.71
16.54
20.71
21.42
71
36.34
EV/EBITx
7.975
7.809
7.534
7.962
8.541
8.942
8.745
8.852
8.783
9.489
28.67
8.852
8.643
84
26.28
FCF yield (avg)%
28.67
26.37
26.10
27.46
28.26
25.46
24.74
24.39
25.70
28.55
12.05
25.46
26.23
93
22.63
FCF margin%
18.33
20.94
20.79
22.92
23.99
21.48
20.80
20.12
18.20
18.71
2.49
20.12
20.79
45
1.774
FCF / Net incomex
1.300
1.430
1.363
1.254
1.192
1.248
1.240
1.333
1.384
1.386
1.234
1.333
1.317
72
12.49
ROIC%
2.21
2.10
1.94
4.00
4.38
5.80
5.07
7.80
5.62
5.21
8.96
5.62
4.73
21
25.50
Return on equity%
14.75
12.70
10.80
9.38
7.07
5.12
3.22
6.13
5.54
7.24
13.70
5.54
7.16
62
7.21
Return on assets%
17.95
16.95
14.68
12.21
13.27
12.94
12.41
12.07
13.30
12.83
28.65
12.83
13.10
54
105.45
EPS₩
313.22
317.97
366.76
379.94
360.01
377.65
371.87
360.50
394.99
428.47
112.26
3.54%
3.19%
—
3.70
EPS growth%
29.29
26.44
25.46
24.63
24.40
24.14
26.26
26.34
23.83
25.57
17.07
25.57
25.51
31
160.22
Bookvalue per sh₩
276.92
278.93
257.74
283.25
278.64
272.54
289.70
283.83
296.91
312.59
207.40
2.33%
0.99%
—
133.69
FCF per share₩
182.45
185.90
212.45
220.36
230.18
255.26
254.91
292.70
289.45
341.75
69.31
8.23%
7.09%
—
144.64
Dividend per sh₩
181.31
193.61
188.92
193.52
192.46
220.73
214.83
202.37
218.90
208.65
169.04
1.63%
0.68%
—
11.77
Div yield (avg)%
11.62
11.57
11.05
10.42
8.93
9.27
8.24
5.70
6.43
6.03
18.80
6.43
9.10
85
18.79
Payout ratio%
9.95
11.74
14.18
17.06
16.81
13.96
11.10
9.92
9.14
10.82
21.57
10.82
11.42
91
40.70
Shares (diluted)M
55.44
63.02
72.40
81.12
95.14
97.71
94.16
95.44
105.2
111.6
41.37
3.24%
7.25%
68
12.47
Buyback yield%
11.93
9.97
11.54
14.39
12.90
12.62
12.37
9.87
11.80
8.98
25.76
11.80
11.87
75
1.522
D/E ratiox
1.601
1.405
1.182
1.076
1.065
1.029
0.918
0.834
0.857
0.855
0.123
0.857
1.047
9
11.75
Enterprise value₩B
10.40
11.03
11.05
11.36
11.83
13.93
16.39
17.18
18.09
19.28
11.98
10.26%
7.93%
41
20.70
LT debt₩B
10.57
10.89
10.39
11.42
12.39
12.63
13.63
14.38
16.38
16.75
7.557
6.21%
4.85%
27
Revenue
₩19.32B
1.99%
1.00×
Cost of revenue
₩12.45B
1.75%
0.98×
Operating expenses
₩3.424B
1.92%
0.99×
Cash and investments
19.46%
Property and equipment
15.25%
Spread over hurdle
(2.54%)