9.843
Revenue₩B
12.58
13.48
14.23
15.04
15.95
16.90
17.65
18.75
19.68
21.17
10.93
5.82%
5.99%
21
24.78
Revenue growth%
26.05
23.57
23.14
21.92
22.30
22.21
21.04
19.22
22.18
24.47
19.34
22.18
22.26
75
20.58
Gross margin%
9.87
8.40
5.63
4.37
1.81
0.56
0.40
2.41
4.38
6.32
2.13
2.41
4.37
86
16.57
Operating margin%
30.99
33.45
35.75
33.42
32.17
31.20
30.61
30.64
32.27
29.59
4.44
30.64
31.69
28
3.97
Net margin%
1.21
3.80
1.17
0.52
0.54
0.40
0.40
1.30
0.40
0.40
8.84
0.40
0.53
39
10.05
P/E ratio (avg)x
20.67
23.59
24.94
25.22
28.83
29.51
33.95
39.21
42.78
44.84
6.009
39.21
29.17
24
17.30
EV/EBITx
8.948
9.617
9.043
9.093
8.619
8.155
7.176
7.474
6.909
7.348
24.18
7.348
8.387
85
4.56
FCF yield (avg)%
0.40
0.40
1.45
0.40
2.31
2.55
0.41
2.48
3.84
4.39
29.04
2.55
1.88
61
3.07
FCF margin%
22.78
20.46
19.96
21.25
18.49
20.55
19.08
21.71
22.56
20.72
27.87
20.72
20.63
32
1.775
FCF / Net incomex
1.378
1.582
1.720
1.999
2.239
2.336
2.513
2.528
2.870
3.267
1.354
2.528
2.287
32
16.37
ROIC%
15.16
17.58
20.53
22.34
22.60
21.39
23.85
24.07
26.31
25.27
29.88
24.07
22.47
37
20.97
Return on equity%
31.43
29.93
30.03
32.89
35.42
32.57
33.31
33.41
35.98
38.82
10.88
33.41
33.10
52
25.12
Return on assets%
2.02
4.92
7.15
4.36
6.80
5.56
6.99
6.12
3.38
3.33
16.28
5.56
5.24
73
174.62
EPS₩
418.42
449.10
498.43
477.69
533.73
507.96
480.83
456.16
436.82
482.67
186.33
(1.99%)
0.67%
—
21.72
EPS growth%
17.49
19.88
21.90
21.03
23.98
21.82
21.93
21.15
21.88
19.38
27.69
21.82
21.48
52
232.23
Bookvalue per sh₩
337.27
390.29
387.31
365.37
420.40
401.03
375.55
373.27
384.26
417.61
456.59
(0.13%)
2.98%
—
252.14
FCF per share₩
257.27
281.86
263.21
236.22
266.46
272.36
248.35
253.33
225.30
213.86
166.67
(4.30%)
(1.20%)
—
323.80
Dividend per sh₩
90.78
93.20
90.18
87.26
88.83
91.76
98.89
105.36
103.64
111.55
189.55
4.66%
2.79%
—
10.07
Div yield (avg)%
18.09
18.05
16.54
14.96
15.05
16.56
16.95
18.87
17.09
15.63
5.33
16.95
16.75
7
25.86
Payout ratio%
18.52
20.44
20.03
21.19
19.14
16.46
17.39
17.14
19.93
21.46
8.57
17.39
19.54
75
23.52
Shares (diluted)M
36.34
43.25
47.84
56.41
65.07
66.16
63.26
73.26
73.42
85.92
23.98
5.72%
10.21%
18
21.89
Buyback yield%
15.53
15.20
18.12
17.37
19.56
20.06
21.55
22.51
23.81
21.07
27.43
21.55
19.81
57
1.704
D/E ratiox
2.301
2.635
2.588
2.738
2.710
2.787
3.209
3.748
3.521
3.622
0.410
3.521
2.762
17
13.04
Enterprise value₩B
7.163
7.506
7.444
7.943
8.152
9.176
9.304
8.947
10.39
10.25
11.20
4.68%
5.05%
39
13.90
LT debt₩B
22.00
24.56
25.82
28.54
33.41
36.28
39.53
40.37
43.64
51.94
10.24
9.23%
8.76%
39
Revenue
₩21.17B
5.99%
1.00×
Cost of revenue
₩11.04B
5.50%
0.95×
Operating expenses
₩3.280B
7.25%
1.13×
Cash and investments
17.47%
Property and equipment
16.88%
Spread over hurdle
27.84%