6.314
Revenue₩B
18.64
19.27
20.04
20.93
21.22
21.82
21.76
22.66
23.07
23.43
6.832
2.00%
2.71%
86
28.77
Revenue growth%
30.01
29.41
26.71
26.18
25.30
26.21
24.45
24.72
22.61
21.16
29.32
24.45
25.74
55
28.69
Gross margin%
11.17
12.50
13.72
12.54
12.16
12.38
11.55
10.03
8.61
8.01
6.12
10.03
11.86
92
13.66
Operating margin%
8.16
9.18
11.68
12.66
13.30
10.67
9.04
7.58
6.21
3.38
24.72
7.58
9.11
37
10.84
Net margin%
8.21
7.59
10.56
7.82
10.15
7.89
10.17
12.76
14.19
13.37
16.33
12.76
10.16
77
16.01
P/E ratio (avg)x
18.32
16.31
17.70
18.01
17.42
19.63
19.85
20.56
22.16
19.98
33.85
19.98
18.97
10
7.756
EV/EBITx
24.01
25.42
25.58
26.83
31.44
35.44
38.57
40.64
46.45
44.78
20.59
40.64
33.44
39
24.75
FCF yield (avg)%
23.15
24.95
22.79
25.52
24.77
26.80
25.10
22.49
21.88
21.60
14.69
22.49
23.96
69
3.47
FCF margin%
10.03
8.64
5.70
7.85
10.80
9.12
11.73
13.13
11.15
12.62
16.67
11.73
10.41
10
0.519
FCF / Net incomex
1.408
1.419
1.388
1.322
1.363
1.488
1.594
1.751
1.885
1.909
1.328
1.751
1.453
20
18.26
ROIC%
30.10
31.33
28.81
28.13
26.78
29.29
28.37
26.99
29.86
27.53
19.42
28.37
28.59
47
22.11
Return on equity%
34.43
35.15
36.52
37.06
38.82
39.49
41.10
43.67
44.57
41.85
26.81
41.85
39.16
26
13.62
Return on assets%
3.00
1.57
3.97
2.72
3.07
2.67
0.45
1.46
3.07
1.08
14.03
1.46
2.70
17
695.09
EPS₩
1,430
1,726
1,830
1,958
2,364
2,756
3,271
3,677
3,823
4,059
709.45
11.42%
12.90%
—
16.88
EPS growth%
27.78
25.68
24.44
24.10
26.89
26.29
26.05
23.66
25.09
22.69
13.06
25.09
25.39
32
843.16
Bookvalue per sh₩
326.53
325.57
293.34
277.57
237.87
221.48
221.08
226.68
209.22
180.74
386.83
(5.35%)
(6.14%)
—
1,021
FCF per share₩
1,411
1,546
1,785
1,746
1,813
2,096
2,200
2,442
2,355
2,682
1,275
8.14%
8.26%
—
490.42
Dividend per sh₩
218.19
225.70
221.02
199.32
180.90
180.62
183.52
191.77
167.80
157.43
1,258
(2.74%)
(4.29%)
—
4.33
Div yield (avg)%
20.64
21.71
20.85
19.87
17.30
16.39
17.63
18.79
21.37
20.92
5.79
18.79
20.26
85
20.82
Payout ratio%
2.28
1.16
2.36
2.75
3.17
4.74
3.59
1.16
0.40
0.40
16.48
1.16
2.32
84
10.30
Shares (diluted)M
11.78
12.48
13.75
14.82
13.26
12.55
11.37
12.79
12.45
12.22
9.902
(1.63%)
1.10%
49
5.55
Buyback yield%
7.27
7.08
9.43
8.38
6.69
8.45
10.06
8.24
5.67
2.90
28.43
8.24
7.76
69
0.866
D/E ratiox
0.190
0.188
0.178
0.189
0.212
0.216
0.217
0.226
0.251
0.282
0.255
0.226
0.214
72
19.00
Enterprise value₩B
22.90
24.89
28.79
34.03
37.75
41.45
43.18
47.63
56.46
61.67
5.804
10.31%
12.01%
70
13.18
LT debt₩B
12.17
13.17
13.29
14.30
16.03
17.27
19.38
19.63
20.42
22.90
21.61
7.40%
7.85%
13
Revenue
₩23.43B
2.71%
1.00×
Cost of revenue
₩16.28B
2.62%
0.99×
Operating expenses
₩4.891B
2.89%
1.02×
Goodwill & intangibles
17.20%
Property and equipment
14.80%
Spread over hurdle
(2.84%)