0.528
Revenue₩B
3.733
3.904
3.909
3.973
4.046
4.066
4.073
4.097
4.184
4.276
0.591
1.11%
1.39%
26
2.99
Revenue growth%
18.11
20.97
21.87
21.98
24.20
24.46
24.91
25.58
23.18
24.64
13.54
24.64
23.69
74
9.24
Gross margin%
25.63
26.46
29.00
31.86
31.35
33.79
34.52
32.02
29.68
31.20
24.22
32.02
31.27
20
20.91
Operating margin%
19.93
19.82
18.49
17.30
20.22
17.90
17.51
18.10
20.52
17.75
6.59
17.90
18.29
25
12.89
Net margin%
25.80
24.31
25.71
22.81
25.48
27.61
27.09
29.32
28.16
25.78
25.82
27.61
25.79
8
31.45
P/E ratio (avg)x
8.788
8.366
8.737
8.011
8.575
9.198
8.366
8.803
9.694
8.680
34.38
8.803
8.709
61
22.00
EV/EBITx
30.94
26.43
26.80
23.34
20.80
21.53
23.13
24.25
22.16
20.56
35.69
22.16
23.23
57
26.52
FCF yield (avg)%
4.20
5.73
7.66
7.29
6.77
9.57
12.48
15.26
15.90
17.11
21.09
15.26
8.62
77
8.95
FCF margin%
18.31
15.69
14.07
11.15
9.55
12.25
9.49
11.77
11.41
12.92
4.37
11.77
12.01
14
0.800
FCF / Net incomex
0.183
0.198
0.214
0.194
0.209
0.224
0.236
0.252
0.265
0.294
0.265
0.252
0.219
27
12.87
ROIC%
14.21
12.73
13.60
12.64
10.61
9.17
7.34
5.50
5.81
5.23
14.90
5.81
9.89
60
20.15
Return on equity%
23.73
23.45
26.32
26.70
24.16
21.56
24.39
27.08
26.78
29.21
20.58
26.78
25.36
93
2.22
Return on assets%
19.70
21.23
18.40
20.63
19.68
18.90
19.20
21.31
18.42
20.44
27.55
19.20
19.69
42
228.27
EPS₩
297.52
293.48
298.54
280.44
294.89
333.81
332.81
361.78
385.40
405.64
254.81
6.58%
2.26%
—
13.12
EPS growth%
12.08
13.16
15.50
17.18
14.35
15.06
15.15
12.49
9.68
11.66
12.97
12.49
13.75
35
112.28
Bookvalue per sh₩
317.90
325.51
351.44
390.27
415.09
435.60
472.06
439.71
422.74
446.88
68.99
1.49%
3.50%
—
148.69
FCF per share₩
316.37
347.96
335.65
323.15
333.54
293.33
298.64
308.75
267.61
294.62
61.01
(2.45%)
(0.34%)
—
154.97
Dividend per sh₩
119.45
126.02
146.58
147.13
144.64
152.77
159.53
175.91
211.53
218.04
116.48
8.55%
6.66%
—
26.74
Div yield (avg)%
20.60
21.61
23.59
23.92
26.73
25.82
27.10
27.92
26.68
28.61
21.56
27.10
26.25
81
19.77
Payout ratio%
13.46
12.54
14.10
14.57
12.70
10.33
8.94
7.84
8.68
6.74
23.46
8.68
11.44
10
15.72
Shares (diluted)M
20.18
20.87
19.11
21.11
19.42
19.84
21.42
23.06
25.89
27.08
15.54
6.88%
3.40%
58
13.29
Buyback yield%
0.40
1.51
0.41
2.19
0.40
2.89
5.82
4.54
4.62
6.03
6.17
4.62
2.54
70
1.125
D/E ratiox
1.146
1.218
1.132
1.185
1.285
1.267
1.202
1.158
1.293
1.467
0.575
1.267
1.210
28
1.164
Enterprise value₩B
3.367
3.304
3.077
3.365
3.358
3.072
3.412
3.102
3.246
2.926
1.599
(2.72%)
(0.47%)
50
5.889
LT debt₩B
3.487
3.619
3.672
4.080
4.355
4.525
4.665
4.171
3.901
3.887
1.571
(2.25%)
1.32%
12
Revenue
₩4.276B
1.39%
1.00×
Cost of revenue
₩2.855B
1.23%
0.98×
Operating expenses
₩869.3M
1.68%
1.03×
Property and equipment
19.66%
Goodwill & intangibles
14.69%
Spread over hurdle
(6.18%)