13.24
Revenue₩B
9.981
10.64
11.17
11.64
12.09
12.51
12.76
13.03
13.42
14.29
14.64
3.39%
4.28%
58
7.02
Revenue growth%
8.40
8.46
7.12
4.47
5.33
7.46
4.87
6.22
5.94
4.40
23.88
5.94
6.08
92
11.98
Gross margin%
20.23
18.64
18.87
19.27
17.66
17.50
17.77
15.90
14.72
14.13
22.29
15.90
17.72
17
11.68
Operating margin%
22.12
24.39
23.97
22.23
24.03
24.54
23.92
23.64
23.98
25.72
3.78
23.98
23.97
83
19.80
Net margin%
18.06
18.21
20.42
22.88
25.34
27.02
26.42
25.84
26.70
29.36
16.64
26.70
25.59
49
6.235
P/E ratio (avg)x
16.60
16.65
16.08
15.38
15.72
15.83
14.50
13.24
14.46
14.12
24.55
14.46
15.55
39
37.29
EV/EBITx
21.23
23.45
22.70
23.51
25.73
26.16
25.12
25.19
25.08
22.52
18.46
25.12
24.29
31
9.06
FCF yield (avg)%
7.16
7.32
7.74
10.70
13.27
11.76
13.61
12.99
12.88
12.94
19.67
12.94
12.32
56
23.39
FCF margin%
18.69
19.27
19.77
17.14
17.35
18.59
19.05
16.09
18.16
19.08
18.27
18.59
18.64
37
0.403
FCF / Net incomex
1.925
2.203
2.492
3.038
3.228
3.303
3.663
3.754
4.147
4.565
0.734
3.754
3.266
51
29.94
ROIC%
24.82
25.38
25.52
23.62
23.82
22.52
22.65
25.56
22.56
23.42
8.89
22.65
23.72
34
17.58
Return on equity%
30.07
28.48
31.11
28.18
29.83
31.90
33.30
34.18
36.14
38.60
26.59
34.18
31.50
46
14.51
Return on assets%
26.23
26.57
24.48
26.47
23.72
23.08
25.93
27.41
27.40
26.70
15.04
26.70
26.35
67
88.91
EPS₩
232.81
250.72
241.77
277.57
314.25
339.51
371.42
418.30
450.58
486.93
92.75
9.15%
8.49%
—
8.87
EPS growth%
18.27
20.25
21.94
23.44
25.68
22.83
24.35
25.97
24.98
23.88
27.78
24.35
23.66
6
214.55
Bookvalue per sh₩
275.96
277.84
332.57
374.74
426.07
437.26
499.22
502.89
505.89
521.93
205.31
4.14%
7.65%
—
233.21
FCF per share₩
224.50
231.92
263.75
255.93
270.67
300.74
293.79
297.57
307.36
283.85
290.34
0.96%
3.14%
—
157.43
Dividend per sh₩
118.80
138.30
164.37
174.09
176.31
171.99
177.99
179.65
202.73
222.45
186.28
4.76%
6.77%
—
23.61
Div yield (avg)%
20.57
20.16
22.61
22.43
22.31
22.88
22.25
21.75
21.91
21.02
15.46
21.91
22.08
28
14.45
Payout ratio%
7.24
7.13
8.50
8.73
11.01
13.51
11.78
9.66
11.85
9.59
16.96
11.78
9.63
54
27.38
Shares (diluted)M
39.59
38.46
40.70
39.71
45.66
44.67
50.18
55.33
62.84
63.17
28.24
6.71%
5.26%
78
9.43
Buyback yield%
21.80
21.43
20.60
21.49
21.00
21.93
21.71
18.77
16.46
19.32
28.59
19.32
21.21
42
1.703
D/E ratiox
1.833
1.738
1.979
2.200
2.053
2.117
2.261
2.585
2.554
2.543
0.273
2.543
2.158
26
12.09
Enterprise value₩B
11.74
10.63
9.939
9.082
7.937
8.635
7.862
8.131
7.117
7.596
8.100
(0.87%)
(4.15%)
69
10.65
LT debt₩B
11.99
10.89
11.39
10.38
9.620
10.16
11.05
12.11
12.89
12.34
8.415
5.10%
(0.78%)
90
Revenue
₩14.29B
4.28%
1.00×
Cost of revenue
₩6.642B
4.31%
1.00×
Operating expenses
₩2.851B
4.81%
1.05×
Property and equipment
15.84%
Goodwill & intangibles
15.50%
Return on capital
230.22%
Spread over hurdle
224.07%