21.56
Revenue₩B
34.43
35.53
35.91
36.98
36.34
36.56
36.30
36.88
37.14
37.68
23.37
0.73%
1.16%
44
27.03
Revenue growth%
25.44
25.63
22.79
20.14
18.27
19.44
19.98
17.11
18.24
20.51
2.92
19.44
20.06
14
18.83
Gross margin%
14.74
14.35
13.74
13.90
15.69
13.37
12.80
10.46
9.62
7.20
4.69
10.46
13.56
54
29.12
Operating margin%
17.05
19.67
20.44
22.34
24.64
26.69
29.27
27.23
28.12
27.56
3.26
27.56
25.67
83
28.86
Net margin%
25.51
27.72
28.98
26.19
27.41
25.38
26.14
25.79
28.59
29.33
6.67
26.14
26.80
72
11.86
P/E ratio (avg)x
22.79
19.83
19.11
16.62
17.95
18.03
16.81
17.94
18.31
16.23
21.79
17.94
17.99
48
37.75
EV/EBITx
30.13
33.24
37.55
38.67
39.79
39.53
42.90
48.67
55.53
62.65
29.96
48.67
39.66
56
12.76
FCF yield (avg)%
10.92
10.95
12.41
10.51
12.38
15.29
15.06
14.23
17.11
17.99
18.54
15.29
13.32
16
25.31
FCF margin%
23.37
23.68
26.40
28.71
27.22
29.06
29.59
28.54
30.34
31.50
16.98
29.59
28.63
79
1.014
FCF / Net incomex
1.249
1.231
1.256
1.372
1.405
1.466
1.715
1.888
1.994
2.077
1.121
1.888
1.435
41
13.19
ROIC%
4.78
3.97
3.42
1.58
0.40
0.40
0.40
2.54
0.77
0.40
23.83
0.40
1.17
20
19.75
Return on equity%
9.45
8.24
7.73
8.46
10.94
11.76
13.24
11.13
13.08
10.95
2.08
11.76
10.95
6
17.58
Return on assets%
28.26
26.39
25.09
23.65
21.78
22.50
22.78
21.23
21.84
23.51
4.84
22.50
23.14
76
724.13
EPS₩
662.51
687.39
678.70
679.95
596.31
601.75
578.22
603.45
581.33
635.76
796.52
1.29%
(1.24%)
—
6.15
EPS growth%
17.30
14.51
16.48
14.62
15.23
13.60
15.33
18.01
18.37
20.51
24.97
18.01
15.90
6
370.90
Bookvalue per sh₩
619.75
691.17
655.44
690.21
627.98
566.87
599.91
554.77
584.17
523.69
776.49
(3.57%)
(2.64%)
—
1,707
FCF per share₩
1,134
1,165
1,104
1,002
935.23
1,001
919.37
942.96
852.40
769.87
1,508
(3.82%)
(5.14%)
—
1,619
Dividend per sh₩
673.51
699.88
747.97
741.24
779.52
920.29
1,051
1,105
1,105
1,126
1,745
7.64%
4.98%
—
3.78
Div yield (avg)%
9.84
9.69
9.94
9.78
9.01
9.17
10.60
11.99
12.63
13.18
16.83
11.99
9.89
51
8.85
Payout ratio%
18.74
20.73
20.46
20.75
22.74
20.65
21.29
18.85
16.49
17.63
19.50
18.85
20.56
31
7.704
Shares (diluted)M
9.094
8.869
8.632
9.069
10.49
11.54
13.39
13.34
14.44
15.72
7.962
8.43%
5.14%
67
4.75
Buyback yield%
20.30
17.63
15.46
13.59
12.04
12.16
12.82
9.99
10.12
13.03
17.46
12.16
12.92
91
0.575
D/E ratiox
0.638
0.725
0.815
0.866
0.903
0.957
0.923
0.925
1.040
1.038
1.233
0.957
0.913
39
23.11
Enterprise value₩B
18.66
20.73
20.56
20.76
20.60
18.96
19.72
20.56
19.71
20.77
1.964
0.16%
1.37%
72
1.449
LT debt₩B
46.65
53.30
56.60
60.64
65.99
73.82
80.58
96.28
113.4
133.7
19.81
15.16%
11.40%
84
Revenue
₩37.68B
1.16%
1.00×
Cost of revenue
₩18.96B
1.30%
1.01×
Operating expenses
₩5.633B
0.56%
0.94×
Cash and investments
21.01%
Property and equipment
16.24%
Spread over hurdle
26.97%