23.91
Revenue₩B
25.79
26.13
26.84
27.40
28.30
29.22
29.63
30.27
31.35
31.82
25.88
2.37%
2.64%
80
29.66
Revenue growth%
20.64
18.19
17.07
18.49
20.07
17.48
19.15
16.34
14.42
16.23
28.45
16.34
17.83
75
11.80
Gross margin%
18.89
19.40
17.54
16.99
18.92
17.73
19.44
18.44
18.27
17.56
17.57
18.27
18.36
86
11.77
Operating margin%
25.23
23.77
22.36
21.19
21.88
23.67
21.54
22.13
21.60
23.81
5.44
22.13
22.24
61
29.63
Net margin%
0.84
0.40
0.40
0.40
2.72
0.80
3.21
2.35
0.75
0.40
4.61
0.80
0.77
13
8.734
P/E ratio (avg)x
9.808
9.425
9.643
9.733
9.428
9.396
8.689
8.128
8.338
8.774
11.31
8.689
9.410
7
36.48
EV/EBITx
38.41
44.65
44.27
44.55
51.21
57.83
56.05
52.78
49.29
49.06
30.86
52.78
49.18
14
21.48
FCF yield (avg)%
4.89
7.45
9.16
10.20
11.29
12.07
9.68
12.05
13.00
11.74
15.98
12.05
10.74
32
28.34
FCF margin%
6.86
3.96
6.13
5.37
7.11
4.28
5.56
4.27
3.12
2.48
24.84
4.27
4.82
24
1.527
FCF / Net incomex
3.082
3.731
4.425
4.902
5.483
5.995
6.755
6.955
8.076
8.280
1.320
6.955
5.739
56
12.43
ROIC%
21.18
22.09
21.88
22.44
23.81
24.31
22.24
24.49
24.47
26.65
3.49
24.47
23.12
39
6.99
Return on equity%
10.81
13.00
14.25
13.19
11.47
9.73
9.29
7.18
4.49
3.90
3.60
7.18
10.27
24
15.54
Return on assets%
16.32
13.89
12.50
15.45
16.64
16.00
17.26
15.72
18.51
19.89
25.21
17.26
16.16
5
1,097
EPS₩
426.91
449.12
476.23
520.20
493.29
569.06
584.83
678.69
744.48
783.61
1,163
9.70%
6.27%
—
4.51
EPS growth%
32.40
30.60
33.26
31.05
28.41
26.01
23.09
22.17
23.57
23.55
2.87
23.55
27.21
70
1,461
Bookvalue per sh₩
615.11
672.12
726.17
670.36
633.19
633.55
637.25
641.49
692.50
697.50
1,054
1.95%
0.19%
—
1,219
FCF per share₩
828.96
924.27
1,004
1,063
1,054
1,194
1,244
1,307
1,332
1,512
1,514
7.48%
6.46%
—
1,433
Dividend per sh₩
2,037
2,218
2,211
2,244
2,573
2,598
2,716
2,523
2,711
2,712
1,775
1.06%
2.72%
—
14.79
Div yield (avg)%
9.48
12.01
11.67
14.28
11.55
14.48
14.77
16.61
19.09
19.21
4.92
16.61
14.38
86
22.57
Payout ratio%
9.10
10.93
8.59
11.04
9.47
11.62
12.11
11.47
10.09
7.45
16.35
11.47
10.51
95
14.20
Shares (diluted)M
14.12
13.15
13.08
12.34
11.20
11.58
10.59
9.710
9.752
9.933
14.80
(2.37%)
(3.63%)
34
5.33
Buyback yield%
27.28
25.29
23.24
22.78
25.34
25.20
24.53
25.51
23.23
25.57
14.05
25.20
25.24
76
0.504
D/E ratiox
1.176
1.271
1.368
1.473
1.488
1.593
1.615
1.597
1.819
1.738
0.948
1.615
1.540
62
6.671
Enterprise value₩B
3.780
4.223
4.195
5.042
5.451
5.468
5.461
5.334
5.214
6.216
24.60
2.66%
5.16%
17
19.29
LT debt₩B
16.81
16.19
17.46
19.63
19.97
20.64
21.61
25.48
26.07
25.09
25.70
4.67%
4.29%
67
Revenue
₩31.82B
2.64%
1.00×
Cost of revenue
₩14.75B
2.06%
0.95×
Operating expenses
₩7.813B
3.22%
1.06×
Property and equipment
19.98%
Cash and investments
17.86%
Return on capital
113.59%
Spread over hurdle
104.58%