7.492
Revenue₩B
19.17
19.13
19.57
19.47
19.29
18.88
19.37
19.15
18.73
19.03
7.818
(0.28%)
0.08%
70
7.88
Revenue growth%
9.19
11.90
10.71
9.24
8.47
5.88
5.06
6.44
5.32
3.07
28.17
5.32
7.45
76
22.74
Gross margin%
18.95
18.61
19.72
20.51
20.64
19.57
19.36
19.39
20.43
21.63
25.65
19.57
19.65
58
11.21
Operating margin%
35.02
35.61
35.26
32.89
32.93
33.86
35.24
37.30
35.29
37.36
21.45
35.29
35.25
70
9.03
Net margin%
24.54
25.53
24.70
22.91
20.45
20.80
20.39
23.33
23.88
25.80
27.78
23.33
23.61
90
32.27
P/E ratio (avg)x
21.77
21.33
23.21
25.51
25.38
28.74
32.59
36.98
43.28
46.16
31.29
36.98
27.13
38
7.334
EV/EBITx
25.38
28.72
28.57
29.10
33.02
33.19
36.63
38.30
42.14
44.20
22.94
38.30
33.11
46
18.81
FCF yield (avg)%
16.27
15.66
16.43
15.13
16.20
15.80
16.91
19.04
20.05
20.91
20.72
19.04
16.35
9
12.06
FCF margin%
30.31
29.18
28.47
26.60
25.35
23.00
23.97
23.92
25.71
23.95
19.69
23.95
25.53
71
0.381
FCF / Net incomex
0.668
0.622
0.598
0.575
0.572
0.536
0.554
0.513
0.510
0.478
1.122
0.513
0.563
24
22.06
ROIC%
19.92
17.28
15.49
12.67
11.99
11.88
12.96
11.50
8.71
11.52
10.91
11.52
12.33
17
27.61
Return on equity%
8.70
9.07
11.71
9.84
8.08
5.40
5.83
8.80
9.65
8.79
5.74
8.79
8.80
64
19.16
Return on assets%
16.18
18.71
17.19
17.14
18.24
18.35
20.21
20.83
21.27
18.45
16.27
20.21
18.40
47
3,529
EPS₩
2,123
1,944
1,882
1,915
2,041
1,880
2,030
2,041
2,001
1,964
3,929
(0.77%)
(1.45%)
—
11.43
EPS growth%
28.63
29.33
31.69
32.93
34.71
35.94
36.37
36.35
35.96
38.45
16.22
36.35
35.33
88
1,658
Bookvalue per sh₩
1,183
1,218
1,297
1,335
1,326
1,463
1,299
1,269
1,319
1,365
2,210
0.58%
1.19%
—
1,498
FCF per share₩
3,288
3,545
3,716
4,235
4,012
4,723
5,005
5,245
5,103
4,896
4,103
4.06%
4.20%
—
4,139
Dividend per sh₩
2,701
3,238
3,595
3,758
4,294
4,434
4,912
5,170
5,160
6,114
684.47
7.32%
9.52%
—
26.79
Div yield (avg)%
29.98
30.31
28.99
31.13
33.73
34.62
31.72
33.67
36.17
38.00
19.59
34.62
32.70
58
11.87
Payout ratio%
14.17
15.62
17.66
17.40
16.34
18.66
19.27
21.88
24.28
25.96
20.92
21.88
18.16
16
2.565
Shares (diluted)M
3.869
3.911
3.894
4.674
5.395
6.290
6.503
6.715
7.096
8.261
2.538
8.90%
7.67%
73
3.98
Buyback yield%
10.69
11.78
11.77
14.16
11.48
9.30
10.62
12.15
14.02
11.86
22.10
11.86
11.78
26
0.451
D/E ratiox
1.348
1.397
1.271
1.297
1.193
1.152
1.074
1.061
1.039
1.142
1.177
1.074
1.172
12
15.05
Enterprise value₩B
8.816
10.36
12.49
12.87
13.54
13.64
15.91
18.96
21.82
25.14
7.914
13.18%
12.54%
57
5.676
LT debt₩B
8.493
9.109
9.165
9.210
8.293
8.731
8.103
8.802
7.691
7.373
5.739
(2.32%)
(1.22%)
39
Revenue
₩19.03B
0.08%
1.00×
Cost of revenue
₩12.00B
0.21%
1.01×
Operating expenses
₩2.116B
(0.08%)
0.98×
Property and equipment
19.46%
Spread over hurdle
35.21%