14.80
Revenue₩B
15.61
16.10
16.32
16.39
16.90
17.16
17.82
18.22
18.23
18.79
15.48
2.14%
2.27%
61
15.50
Revenue growth%
19.12
21.12
20.93
22.52
22.18
21.39
22.97
25.32
26.56
29.42
3.16
25.32
22.35
52
11.97
Gross margin%
21.65
23.64
23.44
21.19
20.73
20.46
23.17
25.28
22.67
24.49
11.79
23.17
22.92
25
25.46
Operating margin%
17.17
16.56
15.26
13.37
12.77
12.31
13.57
14.94
14.55
12.72
17.87
13.57
14.06
47
6.85
Net margin%
27.54
25.69
27.17
27.41
25.50
25.00
22.35
22.29
20.03
19.65
20.60
22.29
25.25
77
24.15
P/E ratio (avg)x
12.28
13.84
13.25
13.24
14.02
14.78
14.35
12.80
13.55
14.78
31.85
14.35
13.70
73
30.81
EV/EBITx
32.24
33.71
32.55
30.24
33.58
36.85
42.47
42.53
40.56
42.19
10.77
42.19
35.28
11
25.97
FCF yield (avg)%
2.46
4.02
2.26
1.93
4.42
3.24
2.12
1.68
0.40
1.91
8.00
1.91
2.19
44
28.44
FCF margin%
27.34
29.04
28.56
29.96
32.79
35.36
38.35
39.14
39.33
36.96
7.34
38.35
34.07
75
1.722
FCF / Net incomex
1.120
1.178
1.151
1.328
1.496
1.576
1.541
1.666
1.884
2.158
0.199
1.666
1.519
91
22.32
ROIC%
10.93
9.99
11.49
13.91
11.86
11.97
13.74
13.61
12.42
13.19
22.02
13.19
12.19
45
8.25
Return on equity%
23.80
21.59
23.77
22.64
21.86
24.76
23.60
21.10
20.63
19.41
7.29
21.10
22.25
78
8.87
Return on assets%
9.47
8.44
9.56
8.75
9.50
10.38
12.46
14.28
12.27
12.83
27.50
12.46
9.97
14
662.21
EPS₩
606.48
569.42
506.17
560.75
564.21
516.03
510.07
554.31
499.18
473.81
717.47
(3.43%)
(3.11%)
—
6.69
EPS growth%
10.41
7.76
8.10
9.87
11.57
14.12
12.01
9.45
11.98
13.99
28.12
12.01
10.99
25
348.55
Bookvalue per sh₩
663.09
643.02
701.66
723.81
834.54
900.10
910.45
1,064
1,061
1,103
727.86
5.73%
5.25%
—
211.15
FCF per share₩
764.81
813.48
851.49
759.17
677.23
746.52
793.25
750.69
747.04
673.19
615.10
(0.12%)
(1.96%)
—
773.65
Dividend per sh₩
656.51
678.46
706.00
795.12
756.85
730.96
791.79
876.64
853.24
873.29
791.49
2.90%
3.02%
—
22.10
Div yield (avg)%
16.86
14.06
14.15
16.19
13.62
16.60
17.26
18.92
17.19
15.32
6.56
17.19
16.40
92
14.72
Payout ratio%
0.90
2.63
1.68
0.40
0.40
0.49
3.37
5.43
6.19
7.38
19.29
5.43
2.15
43
13.19
Shares (diluted)M
11.10
10.46
11.49
12.95
11.84
12.62
14.32
13.93
12.59
12.47
12.62
1.05%
2.32%
8
26.40
Buyback yield%
30.82
28.59
28.72
27.53
25.36
26.27
26.71
25.19
25.91
28.40
14.07
26.27
27.12
5
1.075
D/E ratiox
0.188
0.171
0.163
0.145
0.159
0.161
0.170
0.149
0.131
0.123
0.804
0.149
0.160
76
20.50
Enterprise value₩B
9.028
10.14
9.422
10.33
10.19
10.49
9.376
9.914
11.18
11.91
11.00
3.17%
3.53%
80
6.911
LT debt₩B
7.455
8.030
9.447
9.050
8.746
9.330
11.03
12.84
13.73
15.53
15.90
12.17%
7.76%
11
Revenue
₩18.79B
2.27%
1.00×
Cost of revenue
₩9.450B
1.98%
0.97×
Operating expenses
₩4.473B
2.43%
1.02×
Property and equipment
18.62%
Spread over hurdle
(0.99%)