29.32
Revenue₩B
61.24
62.55
65.48
69.19
70.52
74.03
77.40
82.08
86.70
89.52
32.81
4.89%
4.19%
94
19.61
Revenue growth%
3.24
1.25
1.18
2.01
0.40
0.40
0.40
0.40
2.62
2.71
14.93
0.40
1.22
67
2.38
Gross margin%
10.60
11.52
9.27
6.94
6.85
6.27
4.41
6.58
9.36
11.20
24.27
6.58
8.10
37
22.64
Operating margin%
5.38
4.68
6.54
4.77
2.93
5.53
3.97
1.16
0.40
2.51
13.39
2.51
4.33
27
22.97
Net margin%
29.09
30.39
31.73
33.86
34.54
35.94
33.70
33.45
32.62
30.50
14.29
33.45
33.04
73
37.24
P/E ratio (avg)x
69.40
68.02
76.27
92.81
109.4
130.5
131.4
158.3
185.0
207.5
19.04
158.3
119.9
29
36.62
EV/EBITx
24.65
22.90
20.42
19.60
18.74
18.61
18.48
17.49
15.52
14.09
27.14
17.49
18.68
87
20.94
FCF yield (avg)%
28.44
31.04
32.22
33.24
31.22
33.30
32.67
29.73
31.74
31.89
20.92
31.89
31.81
94
27.53
FCF margin%
23.19
21.97
22.04
23.83
24.81
26.03
23.34
20.89
18.54
16.23
16.89
20.89
22.62
56
0.734
FCF / Net incomex
1.028
1.130
1.240
1.425
1.348
1.279
1.241
1.430
1.462
1.365
1.022
1.365
1.314
67
13.72
ROIC%
31.18
31.51
29.91
28.95
31.80
32.51
34.00
34.09
34.23
32.20
4.93
34.00
32.00
34
16.60
Return on equity%
9.10
10.01
7.48
4.94
3.63
6.20
6.35
7.83
4.96
7.45
15.50
6.35
6.90
8
3.56
Return on assets%
33.87
34.33
33.30
31.39
32.25
29.43
28.22
29.37
31.41
30.13
18.41
29.43
31.40
55
291.48
EPS₩
875.77
925.86
850.63
809.91
758.52
845.79
792.82
762.80
721.14
730.93
297.48
(0.74%)
(1.71%)
—
19.85
EPS growth%
2.44
4.74
3.96
3.03
2.13
0.50
2.51
4.36
3.33
5.15
14.14
3.33
3.18
64
209.76
Bookvalue per sh₩
753.61
738.55
823.75
847.00
907.11
1,020
947.61
907.73
893.00
902.35
197.50
(0.11%)
1.39%
—
154.91
FCF per share₩
423.72
465.06
448.31
521.50
571.78
590.06
600.80
585.83
598.32
689.00
420.17
3.80%
5.05%
—
259.08
Dividend per sh₩
572.66
672.75
651.68
631.24
685.66
787.58
816.69
890.04
883.77
1,016
202.81
8.19%
5.40%
—
2.99
Div yield (avg)%
17.26
18.58
19.34
19.80
19.51
19.00
18.81
20.40
23.18
23.17
3.49
20.40
19.42
25
10.53
Payout ratio%
27.07
29.44
28.05
28.26
27.77
27.43
24.74
27.60
27.40
26.15
17.95
27.40
27.51
53
36.35
Shares (diluted)M
35.09
38.71
43.81
43.27
50.04
54.15
62.78
70.05
73.15
71.92
37.47
7.52%
7.82%
86
28.39
Buyback yield%
16.60
15.52
14.41
11.75
9.20
9.33
11.91
12.93
12.73
14.55
12.40
12.73
12.83
6
0.684
D/E ratiox
0.764
0.916
0.949
1.020
1.141
1.245
1.279
1.376
1.442
1.617
1.185
1.376
1.193
91
77.41
Enterprise value₩B
14.86
15.19
15.76
14.93
15.53
14.70
14.36
14.00
13.33
14.21
25.02
(1.77%)
(0.29%)
65
86.37
LT debt₩B
76.21
82.22
85.06
87.33
84.30
88.40
88.56
93.01
102.8
111.4
48.72
5.74%
3.23%
41
Revenue
₩89.52B
4.19%
1.00×
Cost of revenue
₩46.30B
3.97%
0.98×
Operating expenses
₩17.03B
4.65%
1.04×
Property and equipment
21.55%
Cash and investments
19.50%
Goodwill & intangibles
16.12%
Spread over hurdle
15.51%