9.927
Revenue₩B
10.06
10.65
11.00
11.62
12.21
12.91
13.75
14.56
15.13
15.89
10.80
5.41%
5.28%
86
22.71
Revenue growth%
13.74
13.15
13.16
11.78
10.37
9.69
8.87
8.05
9.94
11.38
2.69
9.69
10.88
86
19.05
Gross margin%
4.56
7.41
5.87
4.97
2.38
2.03
2.14
4.36
5.27
4.56
10.62
4.36
4.56
59
26.53
Operating margin%
3.83
6.52
4.95
4.05
2.87
5.54
6.25
7.22
10.01
9.47
28.91
7.22
5.89
24
13.33
Net margin%
25.66
27.35
26.56
26.46
28.14
30.61
30.07
28.16
30.70
32.57
19.45
30.61
28.15
44
23.30
P/E ratio (avg)x
25.99
26.94
26.00
23.43
24.42
21.35
19.21
16.85
18.01
19.20
16.23
19.20
22.39
71
24.39
EV/EBITx
27.62
27.84
26.53
26.71
24.90
24.20
21.85
20.05
17.21
14.98
12.05
20.05
24.55
75
4.27
FCF yield (avg)%
11.53
9.07
11.97
12.59
12.17
9.86
12.81
13.58
13.02
12.58
27.78
12.81
12.37
52
29.25
FCF margin%
5.29
5.47
3.61
6.43
9.18
9.03
9.39
9.25
10.16
9.35
14.51
9.35
9.11
36
1.233
FCF / Net incomex
0.850
0.953
0.997
1.083
1.014
1.124
1.229
1.238
1.095
1.200
0.181
1.200
1.089
28
23.68
ROIC%
7.59
7.94
7.36
10.04
7.32
6.19
4.61
6.32
8.33
7.27
20.65
6.32
7.34
78
21.45
Return on equity%
7.08
5.27
5.49
8.27
9.24
9.21
10.18
7.85
6.35
8.33
20.43
8.33
8.06
78
11.99
Return on assets%
31.25
31.22
31.95
31.65
32.26
33.23
33.34
36.13
34.91
34.74
27.75
34.74
32.74
7
139.72
EPS₩
228.32
232.94
241.15
240.69
262.90
300.94
287.89
277.56
312.63
319.45
145.15
3.97%
4.31%
—
2.06
EPS growth%
28.69
27.65
29.71
30.33
32.05
29.10
30.14
28.69
29.53
29.60
25.41
29.53
29.57
82
223.05
Bookvalue per sh₩
55.45
56.40
59.11
57.29
54.04
56.79
62.15
65.88
62.42
67.92
84.88
4.68%
0.71%
—
181.44
FCF per share₩
138.91
153.28
159.04
185.93
214.35
254.60
294.54
304.63
362.95
362.30
67.75
11.07%
11.04%
—
170.61
Dividend per sh₩
328.09
382.90
448.49
500.25
518.18
502.64
529.98
600.59
580.36
593.82
87.16
2.76%
6.29%
—
12.77
Div yield (avg)%
11.52
13.63
16.01
17.66
16.17
19.01
18.34
18.94
20.78
20.62
14.52
19.01
18.00
72
13.20
Payout ratio%
11.02
13.92
15.62
16.99
14.39
16.47
15.78
16.25
13.51
13.88
29.99
15.78
15.01
41
68.93
Shares (diluted)M
99.05
114.6
125.6
129.5
146.7
147.9
160.1
174.3
176.6
176.4
69.72
3.76%
6.77%
27
2.45
Buyback yield%
14.76
17.66
19.66
19.53
22.25
20.35
17.42
17.76
16.24
17.94
21.24
17.76
17.85
45
0.208
D/E ratiox
1.163
1.127
1.058
1.120
1.156
1.232
1.241
1.353
1.350
1.282
1.171
1.282
1.197
10
2.897
Enterprise value₩B
5.411
5.450
5.525
6.018
6.411
6.896
6.190
6.058
5.378
5.696
4.940
(2.34%)
(0.18%)
42
1.607
LT debt₩B
18.40
17.62
18.61
21.61
22.21
23.46
27.43
28.95
33.59
37.86
10.66
11.26%
7.42%
50
Revenue
₩15.89B
5.28%
1.00×
Cost of revenue
₩10.58B
5.52%
1.02×
Operating expenses
₩3.047B
4.76%
0.95×
Property and equipment
18.28%
Cash and investments
16.79%
Spread over hurdle
(1.35%)