1.732
Revenue₩B
8.888
9.163
9.284
9.564
9.977
10.26
10.49
10.76
11.28
11.68
1.908
3.20%
2.86%
71
13.41
Revenue growth%
10.66
10.37
13.11
15.84
18.54
19.57
21.87
20.50
18.23
19.44
21.27
19.57
18.38
91
23.11
Gross margin%
8.73
9.25
7.61
5.20
4.15
4.31
5.23
2.30
0.40
2.05
4.06
2.30
4.75
46
4.76
Operating margin%
32.11
31.46
29.24
29.34
30.76
28.46
29.85
30.44
32.03
33.82
11.00
30.44
30.60
61
26.72
Net margin%
21.09
22.08
20.26
22.87
24.77
26.82
27.44
28.90
27.88
28.23
2.16
27.88
25.80
88
16.13
P/E ratio (avg)x
21.87
24.18
23.93
26.41
25.45
24.50
23.54
24.77
24.54
28.04
34.67
24.54
24.52
59
33.39
EV/EBITx
30.00
31.23
28.40
28.19
29.26
32.50
34.96
31.36
29.37
28.77
33.67
31.36
29.69
26
2.74
FCF yield (avg)%
16.13
14.10
12.50
14.44
15.53
17.12
15.39
13.86
15.80
18.08
14.28
15.80
15.46
90
17.09
FCF margin%
9.46
12.17
10.65
10.85
8.30
8.32
6.20
4.53
4.38
2.62
6.36
4.53
8.31
70
0.188
FCF / Net incomex
1.303
1.363
1.376
1.334
1.396
1.289
1.227
1.129
1.235
1.218
1.180
1.227
1.296
95
8.92
ROIC%
12.65
14.06
12.96
11.56
13.54
16.40
16.00
18.76
20.94
22.02
23.95
18.76
15.03
16
27.04
Return on equity%
14.96
14.91
15.46
12.79
11.33
8.43
11.17
11.91
12.29
13.32
23.55
11.91
12.54
89
18.79
Return on assets%
16.09
14.80
12.31
10.67
9.14
10.17
7.74
8.28
6.52
5.85
7.66
7.74
9.66
75
80.77
EPS₩
223.09
262.41
302.24
288.63
317.54
353.60
409.44
409.56
391.70
374.81
83.85
3.37%
5.57%
—
24.00
EPS growth%
18.06
17.28
15.35
16.60
16.21
14.12
14.44
13.26
14.43
15.36
17.69
14.43
15.36
72
60.40
Bookvalue per sh₩
147.58
152.15
144.19
156.37
158.38
147.81
160.64
164.83
165.58
147.08
221.34
(1.47%)
0.59%
—
149.84
FCF per share₩
248.78
218.34
216.70
189.00
208.54
214.80
232.35
233.78
244.12
252.59
90.74
3.91%
(0.89%)
—
281.64
Dividend per sh₩
162.76
149.67
137.32
132.81
136.18
125.43
123.53
115.54
106.73
106.77
163.56
(4.75%)
(4.00%)
—
25.96
Div yield (avg)%
20.63
22.79
20.93
20.26
23.07
22.62
22.97
24.78
24.16
25.51
3.89
24.16
22.88
82
11.97
Payout ratio%
25.76
24.51
25.56
28.45
30.77
28.30
28.20
26.65
28.21
25.37
3.44
28.20
27.43
52
19.54
Shares (diluted)M
23.40
25.48
26.89
29.03
32.77
33.21
35.65
37.01
36.07
38.77
20.16
3.42%
4.70%
52
26.58
Buyback yield%
15.59
14.20
16.78
19.07
21.14
22.14
24.84
27.66
25.15
23.96
22.64
24.84
21.64
27
1.202
D/E ratiox
0.592
0.639
0.696
0.648
0.580
0.617
0.661
0.609
0.669
0.712
1.525
0.661
0.643
89
6.507
Enterprise value₩B
9.632
10.16
10.76
10.74
11.25
11.08
12.76
15.02
15.55
17.14
9.160
8.77%
6.80%
19
6.906
LT debt₩B
10.54
11.25
11.74
12.75
13.72
12.46
12.00
10.54
9.473
10.52
11.84
(5.17%)
(0.52%)
56
Revenue
₩11.68B
2.86%
1.00×
Cost of revenue
₩6.357B
2.43%
0.96×
Operating expenses
₩1.702B
3.78%
1.09×
Goodwill & intangibles
21.50%
Property and equipment
19.96%
Spread over hurdle
27.66%