4.314
Revenue₩B
5.326
5.343
5.409
5.451
5.623
5.765
5.896
5.993
6.195
6.195
4.818
1.96%
1.92%
57
18.78
Revenue growth%
18.60
21.21
18.41
20.24
19.62
17.29
16.07
13.57
10.71
9.38
20.46
13.57
17.85
67
26.96
Gross margin%
11.44
9.34
7.67
4.98
4.80
4.12
4.23
5.64
4.37
4.19
23.42
4.23
4.89
34
13.88
Operating margin%
10.16
13.13
10.63
11.93
10.52
10.37
10.01
9.49
9.87
8.52
28.39
9.87
10.26
8
6.64
Net margin%
3.30
1.83
3.23
0.40
0.45
0.40
0.40
0.40
0.40
0.40
12.24
0.40
0.40
92
14.80
P/E ratio (avg)x
8.968
8.178
7.206
7.241
7.227
6.291
6.448
6.993
6.180
5.720
33.14
6.291
7.099
77
20.12
EV/EBITx
7.626
8.198
8.148
7.774
7.989
8.131
7.667
8.271
8.151
8.619
19.36
8.151
8.140
29
28.77
FCF yield (avg)%
3.21
3.13
4.85
4.92
3.82
0.87
2.81
0.40
0.40
2.59
4.74
0.87
2.97
36
28.61
FCF margin%
8.72
7.47
5.77
3.84
4.97
6.34
6.83
5.08
2.85
4.29
15.04
5.08
5.42
16
1.266
FCF / Net incomex
1.766
2.053
2.226
2.513
2.723
2.638
2.984
3.293
3.334
4.000
0.689
3.293
2.681
15
5.18
ROIC%
2.44
2.54
0.40
1.49
1.97
0.40
0.75
0.40
0.40
1.24
15.37
0.40
1.00
62
9.33
Return on equity%
25.71
25.66
23.27
21.20
23.56
21.58
24.24
26.74
28.65
25.84
25.12
25.84
24.95
43
2.80
Return on assets%
23.18
22.30
23.56
24.66
25.18
22.20
21.04
21.68
24.66
25.80
16.11
22.20
23.37
35
180.10
EPS₩
376.52
371.96
420.03
439.42
488.64
495.37
466.30
535.08
526.73
509.22
184.30
0.83%
4.48%
—
23.49
EPS growth%
22.57
21.42
21.42
23.79
21.58
20.17
20.42
20.75
20.58
18.95
4.53
20.42
21.09
81
538.19
Bookvalue per sh₩
256.48
226.63
247.63
254.70
240.70
256.66
231.23
211.56
196.20
204.72
153.33
(3.19%)
(2.77%)
—
434.59
FCF per share₩
504.19
547.36
550.25
588.00
618.11
663.74
706.04
668.11
717.85
663.98
489.57
1.44%
2.35%
—
217.74
Dividend per sh₩
189.00
204.65
209.94
244.65
294.42
322.39
346.44
416.70
492.27
494.58
347.61
10.93%
11.64%
—
18.05
Div yield (avg)%
14.33
14.38
15.64
13.12
15.63
17.89
17.99
17.55
19.51
18.12
7.21
17.99
16.60
6
19.47
Payout ratio%
21.51
22.68
24.28
24.56
24.97
23.14
24.60
21.67
20.22
20.16
23.02
21.67
22.91
82
4.338
Shares (diluted)M
4.765
4.644
4.885
5.282
4.742
4.813
5.145
4.727
4.254
4.134
4.307
(2.71%)
(0.26%)
13
19.80
Buyback yield%
27.06
25.84
25.43
23.32
21.60
21.57
24.16
21.81
24.16
22.27
6.48
22.27
23.74
6
1.606
D/E ratiox
1.595
1.629
1.710
1.850
1.744
1.753
1.718
1.826
1.855
1.994
0.133
1.826
1.749
46
7.993
Enterprise value₩B
2.235
2.046
2.192
2.461
2.363
2.387
2.583
2.512
2.560
2.791
1.608
3.39%
1.96%
18
7.268
LT debt₩B
6.633
6.479
7.272
7.407
8.726
8.963
9.584
11.22
12.22
13.33
7.101
8.85%
8.08%
48
Revenue
₩6.195B
1.92%
1.00×
Cost of revenue
₩3.627B
2.12%
1.02×
Operating expenses
₩892.8M
2.19%
1.03×
Goodwill & intangibles
17.71%
Property and equipment
16.29%
Cash and investments
15.51%
Spread over hurdle
21.90%