15.09
Revenue₩B
12.57
13.28
14.00
15.29
16.77
18.32
19.53
21.25
22.77
24.64
15.56
8.00%
7.49%
51
12.13
Revenue growth%
5.65
4.71
1.94
4.27
6.05
9.01
8.91
8.74
8.20
8.24
27.50
8.74
7.12
13
2.11
Gross margin%
31.49
33.98
33.04
31.97
34.60
36.83
37.12
39.03
38.40
37.25
9.96
37.25
35.72
16
23.04
Operating margin%
19.48
18.81
21.40
22.07
23.41
21.81
18.93
21.11
23.44
20.93
20.38
21.11
21.25
25
21.56
Net margin%
30.78
28.45
31.00
32.48
31.60
31.64
30.92
30.95
32.82
33.20
14.49
31.64
31.30
72
30.86
P/E ratio (avg)x
39.91
35.38
35.43
34.36
30.69
28.78
26.10
28.15
28.58
25.99
20.13
28.15
29.73
42
35.73
EV/EBITx
12.01
11.68
10.82
11.83
10.45
10.99
9.946
9.092
9.195
8.329
36.98
9.195
10.63
81
16.79
FCF yield (avg)%
23.40
25.17
27.47
29.46
28.76
28.52
31.32
29.75
29.27
28.73
18.66
29.27
28.74
39
10.47
FCF margin%
21.35
23.47
24.74
22.92
22.72
25.00
22.10
22.46
21.55
23.09
28.08
22.46
22.82
55
1.227
FCF / Net incomex
1.776
2.044
2.287
2.369
2.777
3.030
3.471
3.950
3.931
4.391
1.702
3.931
2.904
70
15.34
ROIC%
9.33
7.13
4.29
2.45
0.40
2.70
1.22
0.40
2.27
3.09
24.08
2.27
2.58
82
13.33
Return on equity%
11.15
9.46
7.10
5.41
4.37
6.48
4.51
3.59
5.91
6.03
4.00
5.91
5.97
46
2.93
Return on assets%
18.37
19.88
21.78
22.48
21.40
23.16
23.24
21.54
18.83
16.91
7.21
21.54
21.47
49
489.85
EPS₩
571.15
640.15
631.64
620.85
595.39
602.88
658.77
745.60
717.24
838.28
541.00
7.08%
4.91%
—
16.37
EPS growth%
19.16
21.26
23.01
24.54
22.30
24.06
24.19
22.34
20.18
20.91
19.81
22.34
22.32
82
564.61
Bookvalue per sh₩
965.87
960.57
927.82
897.24
1,052
1,079
1,225
1,385
1,493
1,709
116.27
10.18%
7.07%
—
443.07
FCF per share₩
904.40
1,084
1,302
1,375
1,353
1,433
1,489
1,603
1,691
2,052
280.99
8.68%
8.89%
—
90.39
Dividend per sh₩
215.77
248.79
268.76
292.58
354.14
358.99
392.38
476.04
469.52
566.34
206.01
9.85%
10.35%
—
2.27
Div yield (avg)%
9.53
8.02
8.57
10.30
11.90
10.62
10.08
8.70
6.47
4.18
10.17
8.70
9.11
26
26.32
Payout ratio%
28.39
29.90
28.81
27.17
29.03
31.59
29.61
32.16
33.19
32.00
6.03
32.00
29.75
83
16.91
Shares (diluted)M
23.16
25.89
28.42
34.11
36.17
40.64
44.40
48.74
57.59
70.01
16.85
14.12%
12.07%
89
3.72
Buyback yield%
15.09
16.85
18.81
17.85
16.81
18.37
15.69
13.29
12.34
9.38
24.45
13.29
16.25
18
0.672
D/E ratiox
1.390
1.438
1.511
1.806
2.124
2.415
2.507
2.634
3.114
3.036
0.687
2.634
2.269
38
9.736
Enterprise value₩B
26.13
27.23
31.66
31.86
31.44
32.49
33.40
36.48
41.12
46.98
1.481
8.36%
7.69%
63
3.054
LT debt₩B
6.301
7.384
7.664
9.012
10.59
11.65
11.42
13.37
12.59
12.23
22.13
2.94%
7.79%
24
Revenue
₩24.64B
7.49%
1.00×
Cost of revenue
₩13.67B
7.58%
1.01×
Operating expenses
₩4.690B
7.49%
1.00×
Property and equipment
21.37%
Goodwill & intangibles
18.90%
Spread over hurdle
(0.19%)