3.755
Revenue₩B
4.308
4.226
4.238
4.287
4.385
4.326
4.300
4.363
4.271
4.364
3.900
(0.10%)
0.17%
62
16.75
Revenue growth%
16.13
14.36
14.04
13.41
13.39
16.34
14.75
11.95
12.33
14.33
24.29
14.33
14.18
89
14.79
Gross margin%
28.00
25.73
25.15
24.78
23.81
23.66
22.91
22.20
22.49
24.10
5.27
22.91
23.95
43
25.27
Operating margin%
15.46
16.81
15.32
15.60
14.96
17.94
16.78
18.82
17.65
17.19
17.05
17.65
16.79
27
24.69
Net margin%
5.86
4.90
4.75
3.55
2.45
2.39
0.40
3.37
5.51
5.17
19.80
3.37
4.15
34
30.32
P/E ratio (avg)x
30.84
29.69
32.52
36.09
33.16
32.45
34.90
33.18
37.28
40.81
32.45
34.90
33.17
43
18.85
EV/EBITx
36.25
40.31
42.02
37.86
41.04
39.12
44.19
48.02
44.16
43.11
17.31
44.16
41.53
84
26.72
FCF yield (avg)%
9.07
9.84
10.00
9.90
11.95
10.05
12.55
10.25
8.41
8.46
28.07
10.05
9.95
62
27.01
FCF margin%
13.49
13.61
12.15
11.14
8.93
6.85
6.00
5.40
4.07
6.03
24.90
6.00
7.89
32
0.815
FCF / Net incomex
2.522
2.731
2.988
2.909
3.002
2.881
3.173
3.561
3.617
3.635
1.317
3.561
2.995
43
11.34
ROIC%
31.12
32.52
34.81
34.21
32.05
29.41
26.44
28.90
30.30
32.17
23.06
29.41
31.59
51
6.28
Return on equity%
13.31
11.42
9.01
9.15
8.46
10.66
8.01
6.61
5.78
4.38
10.24
6.61
8.73
32
22.91
Return on assets%
19.61
17.39
19.45
22.25
21.46
23.14
24.34
22.35
20.58
21.36
2.61
22.35
21.41
7
78.57
EPS₩
133.26
135.19
154.87
176.20
168.61
167.24
163.17
179.62
210.42
224.86
81.07
5.93%
5.69%
—
15.08
EPS growth%
13.15
10.93
10.21
9.22
9.38
11.76
14.17
17.02
19.55
19.81
25.67
17.02
12.45
40
83.43
Bookvalue per sh₩
126.81
126.88
140.27
160.37
171.10
179.06
191.44
214.71
248.84
269.89
32.01
9.54%
7.32%
—
92.00
FCF per share₩
183.76
190.52
204.94
198.52
205.91
210.93
237.58
245.28
284.22
295.33
84.96
7.48%
4.54%
—
201.02
Dividend per sh₩
62.53
58.54
63.83
63.47
66.29
68.59
76.88
73.99
84.18
88.19
87.74
5.87%
4.97%
—
8.82
Div yield (avg)%
24.91
22.43
23.34
21.15
20.90
19.37
19.98
21.98
22.00
24.16
2.96
21.98
21.99
14
18.61
Payout ratio%
17.05
16.71
18.99
19.65
20.23
21.86
19.98
21.02
19.04
20.22
27.46
20.22
19.81
63
11.68
Shares (diluted)M
18.82
18.34
18.57
20.67
23.26
24.09
28.50
33.77
39.52
38.37
11.49
10.52%
9.21%
30
21.22
Buyback yield%
6.75
8.76
10.09
9.70
11.24
10.69
13.01
13.35
11.39
12.82
23.04
12.82
10.96
65
1.158
D/E ratiox
1.635
1.493
1.533
1.635
1.460
1.527
1.470
1.412
1.336
1.274
0.131
1.412
1.481
28
1.125
Enterprise value₩B
2.403
2.239
1.980
2.064
2.252
2.358
2.172
2.426
2.227
2.414
1.456
1.40%
0.47%
9
3.157
LT debt₩B
4.745
4.558
5.100
5.067
5.223
5.836
6.691
7.057
7.519
8.261
3.969
9.60%
6.35%
69
Revenue
₩4.364B
0.17%
1.00×
Cost of revenue
₩3.053B
0.16%
1.00×
Operating expenses
₩564.3M
0.16%
1.00×
Property and equipment
17.78%
Goodwill & intangibles
17.23%
Spread over hurdle
12.16%