12.81
Revenue₩B
14.75
15.50
15.87
15.94
16.43
16.48
16.85
17.01
17.41
18.29
13.68
2.17%
2.20%
46
17.16
Revenue growth%
16.75
15.91
15.52
18.08
16.19
15.85
18.27
19.84
17.82
16.97
25.64
17.82
16.86
80
19.81
Gross margin%
33.12
32.56
32.57
35.12
36.14
34.91
33.73
35.15
36.50
33.77
9.62
34.91
34.34
29
21.68
Operating margin%
7.14
8.67
6.60
7.91
9.60
12.00
10.36
9.02
8.61
10.11
8.48
10.11
8.85
78
5.93
Net margin%
14.05
16.17
14.15
13.43
13.17
13.34
11.64
12.63
10.10
11.94
8.25
11.94
13.25
32
19.37
P/E ratio (avg)x
35.49
34.32
35.37
31.78
34.06
35.80
35.33
31.68
35.46
37.72
28.65
35.46
35.35
77
32.53
EV/EBITx
23.96
27.09
26.94
26.93
31.75
34.60
36.02
34.50
37.49
41.50
27.54
36.02
33.12
70
7.67
FCF yield (avg)%
33.22
33.47
31.07
30.55
30.20
29.59
27.23
27.24
29.91
30.78
22.18
29.59
30.37
69
15.53
FCF margin%
23.25
22.42
23.29
24.63
22.37
19.47
21.61
22.72
20.32
18.78
27.24
20.32
22.40
32
0.473
FCF / Net incomex
1.408
1.353
1.367
1.312
1.205
1.308
1.395
1.532
1.720
1.640
0.937
1.532
1.381
45
5.43
ROIC%
6.88
6.73
7.10
7.79
8.65
8.02
7.18
9.40
10.41
12.14
20.32
9.40
7.91
21
5.75
Return on equity%
6.68
6.50
6.32
5.67
4.92
3.20
4.48
4.99
5.85
6.64
4.55
4.99
5.76
74
19.92
Return on assets%
19.93
17.49
19.97
17.21
16.85
17.32
19.42
22.08
22.53
23.98
5.47
22.08
19.68
15
56.80
EPS₩
159.08
180.53
213.85
219.30
224.28
249.48
260.66
280.95
337.50
346.98
61.03
9.12%
9.22%
—
28.88
EPS growth%
19.68
22.25
24.36
26.17
28.61
30.16
31.23
31.87
34.80
36.28
20.27
31.87
29.38
47
140.14
Bookvalue per sh₩
135.66
120.30
125.58
109.77
97.97
93.01
82.00
82.25
88.61
87.72
46.46
(2.19%)
(3.93%)
—
93.02
FCF per share₩
238.95
268.95
315.82
302.46
294.47
291.77
333.76
391.46
382.15
421.39
46.67
7.43%
6.97%
—
134.81
Dividend per sh₩
243.61
289.01
336.97
347.81
372.68
432.35
503.54
567.36
659.99
776.34
31.72
15.81%
13.48%
—
18.66
Div yield (avg)%
7.25
9.89
10.67
13.15
11.03
10.21
12.61
12.45
13.59
14.02
20.36
12.61
11.74
90
17.56
Payout ratio%
5.58
2.74
5.26
7.88
9.23
9.89
11.40
12.28
9.35
6.93
4.35
9.89
8.56
60
39.07
Shares (diluted)M
25.57
26.47
25.32
22.06
23.87
21.84
23.32
20.60
19.34
20.16
38.93
(3.32%)
(2.39%)
71
23.48
Buyback yield%
24.46
26.26
26.30
24.19
21.36
19.32
21.82
21.68
24.61
22.23
26.22
21.82
23.21
19
0.363
D/E ratiox
1.461
1.543
1.440
1.405
1.455
1.586
1.670
1.710
1.638
1.592
1.441
1.638
1.565
91
3.174
Enterprise value₩B
14.27
16.47
15.28
16.85
16.04
16.88
15.68
17.70
19.18
21.22
16.07
5.76%
4.71%
78
3.493
LT debt₩B
6.452
6.064
6.809
6.380
6.129
5.841
6.404
6.443
6.149
6.297
15.11
0.54%
0.27%
13
Revenue
₩18.29B
2.20%
1.00×
Cost of revenue
₩11.14B
2.08%
0.99×
Operating expenses
₩2.268B
3.81%
1.17×
Property and equipment
17.00%
Spread over hurdle
23.28%