5.906
Revenue₩B
19.47
20.91
22.17
24.40
25.83
28.03
29.84
32.32
34.39
37.84
6.499
7.93%
7.72%
48
18.67
Revenue growth%
20.57
21.15
19.97
19.73
17.95
17.75
16.69
17.14
15.47
15.59
17.21
16.69
17.85
24
7.70
Gross margin%
25.55
25.45
24.75
22.86
21.76
23.55
21.04
18.20
16.26
18.48
23.45
18.48
22.31
92
18.64
Operating margin%
29.51
30.02
28.19
25.95
28.71
29.41
27.94
28.85
27.24
26.24
2.46
27.94
28.45
90
27.89
Net margin%
5.33
2.68
0.40
1.83
1.60
0.40
0.40
1.91
2.86
1.82
24.22
1.82
1.82
8
37.16
P/E ratio (avg)x
38.67
39.97
42.62
45.15
52.12
51.47
56.81
64.71
68.63
76.27
28.41
64.71
51.80
72
30.31
EV/EBITx
11.12
10.75
9.858
9.092
9.172
9.167
8.984
9.956
9.067
9.884
19.85
9.167
9.515
5
18.31
FCF yield (avg)%
21.08
18.29
19.45
17.13
18.88
18.16
19.13
18.25
20.24
19.87
28.24
19.13
19.01
55
2.97
FCF margin%
31.97
32.51
31.38
30.28
27.96
27.35
26.36
23.38
23.83
21.29
7.20
23.83
27.66
89
0.485
FCF / Net incomex
2.121
2.271
2.340
2.551
3.035
3.628
4.079
4.191
4.634
5.045
1.160
4.191
3.331
57
5.79
ROIC%
15.33
14.88
16.95
16.55
18.35
20.64
21.23
23.44
22.42
20.75
17.98
21.23
19.49
42
3.17
Return on equity%
13.96
12.30
15.25
12.85
13.64
11.19
11.68
13.17
10.18
12.33
16.06
11.68
12.59
39
29.95
Return on assets%
11.16
8.66
7.73
7.10
6.69
8.58
9.08
10.16
9.82
10.58
23.84
9.82
8.87
51
489.23
EPS₩
510.76
525.32
498.97
558.80
542.34
526.98
499.62
585.09
576.62
543.81
510.93
0.05%
2.05%
—
19.07
EPS growth%
7.39
4.79
4.90
5.20
4.84
3.41
4.99
2.76
4.83
6.10
15.29
4.83
4.87
49
356.69
Bookvalue per sh₩
458.08
405.02
371.92
336.14
320.11
350.20
355.30
383.19
369.54
390.54
246.44
4.06%
(1.18%)
—
379.50
FCF per share₩
902.87
861.70
990.77
941.65
918.80
943.70
1,105
1,229
1,431
1,472
204.30
9.89%
6.66%
—
868.11
Dividend per sh₩
286.89
295.81
282.02
272.16
305.72
297.80
341.70
327.83
346.46
370.45
565.79
3.92%
3.99%
—
9.62
Div yield (avg)%
23.40
21.81
20.32
22.15
21.85
23.67
24.40
25.04
24.95
22.42
10.50
24.40
22.91
46
3.31
Payout ratio%
25.91
27.64
30.35
31.56
32.40
33.84
35.09
38.07
35.95
33.92
10.53
35.09
33.12
92
25.93
Shares (diluted)M
17.53
15.41
16.14
15.59
16.93
17.23
17.13
17.15
17.37
17.72
25.91
0.91%
(1.16%)
88
11.57
Buyback yield%
18.63
16.64
18.43
17.15
16.10
15.75
13.87
13.35
13.40
11.41
15.22
13.40
15.92
79
0.367
D/E ratiox
1.872
1.773
1.719
1.973
1.899
2.160
2.096
2.030
2.164
2.202
1.264
2.160
2.002
20
33.53
Enterprise value₩B
21.02
21.39
21.24
21.39
19.08
16.45
14.95
14.61
13.76
12.73
32.80
(7.77%)
(4.49%)
19
27.80
LT debt₩B
53.08
61.87
60.79
59.72
67.36
67.02
76.84
75.64
76.30
85.46
3.877
4.88%
6.37%
28
Revenue
₩37.84B
7.72%
1.00×
Cost of revenue
₩21.74B
7.49%
0.98×
Operating expenses
₩7.424B
8.35%
1.06×
Property and equipment
16.49%
Spread over hurdle
(2.29%)