1.798
Revenue₩B
2.254
2.284
2.281
2.366
2.429
2.419
2.437
2.491
2.512
2.543
1.866
0.93%
1.19%
68
20.26
Revenue growth%
36.13
34.21
34.49
32.86
33.75
35.72
37.88
36.82
36.75
35.51
4.22
36.75
35.62
74
13.50
Gross margin%
29.37
32.01
34.07
36.81
35.84
33.91
34.07
36.20
33.68
31.91
20.86
33.91
33.99
14
23.54
Operating margin%
4.58
5.38
6.72
7.81
8.73
10.63
10.82
11.22
11.92
11.37
27.45
11.22
9.68
51
17.05
Net margin%
5.22
6.71
3.84
5.43
5.71
8.67
10.03
8.01
7.60
4.62
11.26
8.01
6.21
10
24.50
P/E ratio (avg)x
44.32
43.73
45.08
43.06
41.31
41.02
46.08
47.39
52.33
48.84
18.54
47.39
44.70
94
31.48
EV/EBITx
41.53
42.93
50.33
56.81
65.69
65.96
68.15
80.00
90.75
88.31
30.46
80.00
65.82
61
20.27
FCF yield (avg)%
19.45
16.93
18.07
17.70
20.30
19.41
20.95
23.10
24.73
25.50
8.69
23.10
19.88
65
2.34
FCF margin%
9.06
7.42
4.58
4.95
3.27
5.96
5.17
8.02
10.75
9.84
20.04
8.02
6.69
71
1.682
FCF / Net incomex
1.401
1.620
1.714
1.862
1.904
2.116
2.326
2.240
2.138
2.284
0.368
2.240
2.010
58
27.60
ROIC%
9.78
9.86
10.82
10.42
12.26
13.86
15.63
16.59
18.06
20.07
21.16
16.59
13.06
33
23.36
Return on equity%
8.05
11.03
11.92
9.54
7.69
9.26
12.21
12.68
13.93
15.78
2.98
12.68
11.48
63
24.32
Return on assets%
23.75
25.50
23.92
21.18
19.02
20.58
22.52
19.58
17.24
19.08
10.53
19.58
20.88
58
277.74
EPS₩
384.27
416.18
410.01
444.95
439.09
458.12
466.87
466.35
524.28
563.69
291.41
5.12%
4.49%
—
2.39
EPS growth%
22.29
22.20
23.49
25.60
26.07
23.14
21.05
22.62
20.00
22.77
26.18
22.62
22.69
23
94.51
Bookvalue per sh₩
258.09
259.23
236.06
234.22
223.12
207.98
225.24
242.98
244.12
229.09
162.92
0.53%
(1.25%)
—
318.80
FCF per share₩
275.38
273.55
263.51
262.25
303.13
292.19
274.89
281.71
267.36
297.02
463.32
(0.41%)
0.79%
—
447.90
Dividend per sh₩
380.53
362.36
368.66
385.83
446.14
482.91
503.17
535.31
621.24
704.56
86.20
9.57%
7.76%
—
20.40
Div yield (avg)%
14.60
15.44
14.42
16.28
17.44
16.21
15.26
14.12
15.28
15.93
12.97
15.28
15.36
17
5.03
Payout ratio%
26.87
29.33
29.02
26.69
27.06
28.66
31.26
29.85
31.78
31.07
24.27
31.07
29.18
61
7.197
Shares (diluted)M
10.42
10.03
10.58
10.86
11.85
13.83
13.89
13.82
14.14
14.48
7.178
4.10%
2.94%
76
10.74
Buyback yield%
6.41
7.63
9.35
10.45
12.43
12.48
15.21
12.30
13.00
14.49
17.15
13.00
12.37
49
0.274
D/E ratiox
0.465
0.474
0.428
0.365
0.329
0.279
0.278
0.280
0.280
0.265
0.180
0.279
0.304
45
2.313
Enterprise value₩B
2.621
2.963
3.179
3.349
3.139
2.910
3.088
3.063
2.874
2.919
2.133
(1.44%)
0.90%
80
1.374
LT debt₩B
0.860
0.935
0.995
1.169
1.220
1.463
1.694
1.802
2.092
2.135
2.816
11.84%
9.22%
81
Revenue
₩2.543B
1.19%
1.00×
Cost of revenue
₩1.441B
0.84%
0.97×
Operating expenses
₩363.2M
2.57%
1.15×
Property and equipment
19.01%
Cash and investments
15.29%
Spread over hurdle
42.85%