25.58
Revenue₩B
30.17
31.28
32.48
33.83
36.55
39.43
42.09
43.65
45.73
48.81
27.75
5.96%
5.62%
60
10.54
Revenue growth%
33.69
36.45
38.46
37.39
38.62
41.43
40.09
38.06
38.64
37.32
21.01
38.64
38.26
12
6.73
Gross margin%
32.49
31.68
34.57
32.57
30.06
31.13
32.78
33.35
35.97
33.09
13.80
33.09
32.67
26
4.30
Operating margin%
24.62
22.21
24.86
26.95
27.94
30.40
33.17
35.64
35.71
34.96
19.63
34.96
29.17
48
23.64
Net margin%
23.62
25.02
23.16
20.64
17.79
17.05
18.27
17.12
15.44
17.45
20.36
17.12
18.03
94
17.46
P/E ratio (avg)x
27.97
27.69
27.05
27.32
25.69
26.13
24.29
24.40
21.88
19.31
6.122
24.29
25.91
48
35.00
EV/EBITx
11.37
12.34
12.07
12.48
13.62
14.76
15.38
14.63
15.07
16.23
6.773
15.07
14.13
8
17.51
FCF yield (avg)%
25.23
24.36
24.33
22.30
23.97
21.50
21.10
23.71
25.83
26.56
12.52
23.71
24.15
54
27.06
FCF margin%
15.14
15.03
17.37
17.96
20.32
18.05
15.98
18.29
19.34
20.16
25.31
18.29
18.01
54
0.683
FCF / Net incomex
1.055
1.058
1.034
1.007
1.106
1.044
0.930
0.846
0.846
0.891
1.600
0.891
1.021
85
17.01
ROIC%
9.37
10.93
12.09
13.96
14.85
12.46
9.81
7.49
5.54
7.43
28.38
7.49
10.37
25
6.86
Return on equity%
1.83
0.40
0.40
0.44
3.02
5.31
4.10
3.83
5.96
7.25
21.67
5.31
3.43
80
29.41
Return on assets%
10.87
8.10
8.80
6.29
4.58
3.47
3.18
5.17
3.80
5.40
9.37
3.80
5.28
65
1,740
EPS₩
515.73
505.29
459.28
428.04
375.74
392.06
389.17
394.46
406.72
360.31
1,890
(0.83%)
(4.49%)
—
7.76
EPS growth%
14.43
12.02
10.84
12.02
11.85
11.26
11.15
13.89
11.67
12.03
18.79
11.67
11.94
16
1,665
Bookvalue per sh₩
1,164
1,160
1,055
1,046
1,082
1,098
1,097
1,060
1,146
1,261
1,581
3.12%
0.61%
—
1,109
FCF per share₩
1,418
1,392
1,592
1,620
1,722
1,757
1,867
1,911
2,070
2,474
464.78
7.51%
6.10%
—
556.91
Dividend per sh₩
2,241
2,515
3,009
2,984
3,528
3,810
3,884
4,024
3,902
4,232
778.68
3.70%
7.64%
—
15.43
Div yield (avg)%
23.60
23.96
25.30
25.27
27.41
26.85
25.11
24.79
26.35
25.86
26.53
25.86
25.29
76
4.70
Payout ratio%
21.90
20.18
19.08
18.90
19.62
18.24
18.66
19.12
16.97
15.75
18.03
18.24
18.99
11
17.78
Shares (diluted)M
16.04
15.78
16.08
17.13
15.72
17.35
19.18
22.09
24.88
26.27
17.73
10.81%
4.62%
25
21.41
Buyback yield%
10.39
12.88
12.32
12.09
13.77
13.21
13.93
11.00
12.78
12.32
25.61
12.78
12.55
59
1.474
D/E ratiox
1.032
1.032
0.919
0.988
1.026
0.950
0.925
0.965
0.857
0.865
0.969
0.925
0.957
38
11.22
Enterprise value₩B
20.18
18.59
19.15
18.03
19.50
17.86
18.95
17.29
17.70
17.52
6.399
(2.12%)
(2.20%)
77
18.54
LT debt₩B
37.84
38.36
42.60
45.05
43.92
48.58
49.21
54.00
52.25
57.26
23.39
5.45%
5.29%
41
Revenue
₩48.81B
5.62%
1.00×
Cost of revenue
₩25.03B
5.64%
1.00×
Operating expenses
₩10.65B
6.02%
1.04×
Goodwill & intangibles
15.96%
Property and equipment
15.66%
Spread over hurdle
24.06%