12.84
Revenue₩B
14.46
14.91
15.22
15.35
15.70
15.85
15.96
16.47
16.79
17.66
13.37
2.38%
2.56%
93
23.17
Revenue growth%
18.24
17.28
17.31
16.07
15.29
12.56
11.67
13.51
10.84
13.46
7.13
12.56
14.40
91
16.51
Gross margin%
8.14
6.75
4.38
5.21
7.58
6.43
5.06
3.93
1.74
3.91
21.30
3.93
5.13
37
3.07
Operating margin%
5.14
8.13
10.97
11.57
13.14
15.37
16.04
14.47
14.36
15.84
6.85
15.37
13.75
24
22.03
Net margin%
22.00
24.59
22.73
24.97
25.99
25.12
27.54
28.11
27.67
29.35
2.04
27.67
25.56
49
8.307
P/E ratio (avg)x
47.85
53.65
61.73
63.25
64.21
69.48
79.87
78.48
85.47
90.68
22.40
79.87
66.85
46
31.24
EV/EBITx
48.74
50.41
52.94
58.87
64.99
61.96
58.57
60.16
69.67
80.70
27.56
61.96
59.51
94
13.52
FCF yield (avg)%
4.44
5.12
2.50
0.40
0.40
1.31
1.01
0.40
1.24
0.40
22.18
1.01
1.12
18
13.88
FCF margin%
27.45
27.20
29.15
26.99
24.92
27.86
25.83
25.44
27.73
27.84
3.63
27.73
27.32
68
0.524
FCF / Net incomex
0.642
0.643
0.616
0.580
0.633
0.598
0.674
0.664
0.731
0.703
0.342
0.674
0.643
89
11.33
ROIC%
8.26
8.49
8.65
10.04
12.12
11.84
12.44
13.64
11.37
12.11
10.69
12.11
11.60
56
12.63
Return on equity%
23.01
25.58
28.36
27.47
26.84
28.38
26.95
26.52
25.72
24.88
3.31
26.52
26.68
14
7.04
Return on assets%
1.11
0.68
3.66
5.38
4.66
2.41
1.83
2.50
0.40
0.40
3.20
1.83
2.12
42
425.30
EPS₩
315.00
290.14
249.86
225.50
213.89
208.85
200.28
188.04
163.93
166.29
475.82
(4.91%)
(7.40%)
—
21.34
EPS growth%
28.20
28.56
27.01
29.38
26.68
24.52
23.21
22.65
24.22
24.94
17.69
24.22
25.81
13
602.95
Bookvalue per sh₩
427.30
479.21
466.78
479.05
524.84
595.79
574.19
648.69
662.73
677.15
340.19
5.23%
5.86%
—
493.17
FCF per share₩
564.06
496.89
476.39
454.14
407.14
387.39
380.00
360.41
359.93
354.45
575.59
(2.73%)
(4.35%)
—
600.70
Dividend per sh₩
688.29
755.48
869.15
915.63
856.68
915.88
1,041
1,105
1,076
1,045
239.38
4.06%
3.83%
—
22.94
Div yield (avg)%
19.96
18.69
17.58
18.92
16.82
17.08
15.25
12.74
14.22
11.43
15.56
14.22
16.95
35
19.89
Payout ratio%
28.84
31.49
30.20
31.43
28.91
25.91
25.81
24.72
22.79
21.54
20.43
24.72
27.37
45
11.71
Shares (diluted)M
10.76
10.74
11.14
11.39
11.26
11.97
13.41
12.70
12.90
12.21
11.62
1.64%
0.78%
26
12.01
Buyback yield%
14.61
14.25
16.92
14.22
15.08
12.39
13.60
11.25
9.04
7.32
6.04
11.25
13.91
32
1.667
D/E ratiox
0.139
0.155
0.161
0.151
0.162
0.149
0.142
0.153
0.154
0.143
0.503
0.149
0.152
68
8.939
Enterprise value₩B
6.375
6.302
6.383
6.022
5.489
5.547
5.797
5.946
5.488
5.569
2.823
0.29%
(2.25%)
51
13.04
LT debt₩B
3.379
2.855
2.640
2.448
2.479
2.366
2.499
2.564
2.555
2.207
11.87
(2.30%)
(4.55%)
7
Revenue
₩17.66B
2.56%
1.00×
Cost of revenue
₩8.856B
2.70%
1.01×
Operating expenses
₩4.044B
2.23%
0.97×
Property and equipment
16.32%
Spread over hurdle
(0.42%)