17.86
Revenue₩B
19.69
20.15
20.84
22.28
23.85
24.62
26.26
27.29
28.56
29.81
18.43
4.56%
4.74%
91
24.69
Revenue growth%
29.33
31.72
33.99
33.05
31.65
29.62
27.50
26.44
26.20
23.70
11.74
26.44
29.48
52
22.54
Gross margin%
17.57
14.73
15.35
12.53
15.01
12.76
13.29
13.26
14.05
13.82
14.30
13.29
13.93
48
17.58
Operating margin%
17.45
14.50
16.64
14.40
15.78
16.46
18.79
15.97
18.74
17.12
13.24
17.12
16.55
25
16.56
Net margin%
11.95
12.46
14.26
12.90
12.32
11.95
9.14
8.11
9.86
9.58
28.05
9.58
11.95
26
21.31
P/E ratio (avg)x
48.27
44.15
43.05
40.84
46.20
50.82
55.90
56.94
57.94
61.99
25.54
56.94
49.55
75
6.274
EV/EBITx
39.37
39.15
40.00
44.02
46.05
53.52
60.09
59.89
63.96
72.91
18.26
60.09
49.79
95
28.61
FCF yield (avg)%
1.75
0.40
2.26
0.40
2.00
0.80
0.40
0.40
2.15
0.40
19.25
0.40
0.60
13
19.19
FCF margin%
23.31
23.96
21.11
21.94
21.47
20.05
18.81
17.34
17.13
18.52
21.80
18.52
20.58
64
1.490
FCF / Net incomex
2.002
2.317
2.404
2.800
3.196
3.753
4.406
4.526
4.277
4.234
0.991
4.277
3.474
52
23.73
ROIC%
11.56
9.54
10.96
11.60
9.91
12.33
12.44
9.99
9.09
9.89
21.37
9.99
10.47
84
21.34
Return on equity%
18.89
20.77
23.75
21.16
22.14
20.14
18.51
16.35
18.09
17.59
17.82
18.09
19.52
60
12.23
Return on assets%
25.73
22.77
25.48
23.25
24.96
25.13
27.13
24.32
21.53
19.77
18.29
24.32
24.64
46
909.20
EPS₩
1,691
1,943
2,118
2,293
2,681
3,192
3,573
3,497
3,528
3,432
963.18
5.07%
7.43%
—
28.92
EPS growth%
0.47
3.46
2.34
1.84
0.40
1.64
2.60
2.44
1.65
2.64
27.52
2.44
2.09
64
878.51
Bookvalue per sh₩
597.63
646.93
734.69
852.66
931.30
1,116
1,140
1,231
1,308
1,325
1,498
7.30%
8.10%
—
1,241
FCF per share₩
289.85
261.77
279.33
298.68
295.09
329.93
352.79
335.39
341.85
354.00
735.49
3.71%
2.77%
—
394.25
Dividend per sh₩
510.44
526.70
560.42
539.70
491.91
482.15
483.52
472.98
507.05
509.69
1,268
0.71%
(0.57%)
—
10.59
Div yield (avg)%
1.81
1.28
0.40
3.23
3.17
5.89
6.81
5.06
7.50
9.53
3.55
6.81
4.15
80
15.71
Payout ratio%
7.93
9.73
9.71
12.60
11.08
13.84
16.38
18.95
17.08
18.18
9.11
17.08
13.22
5
12.84
Shares (diluted)M
9.813
10.14
10.89
10.04
8.626
7.804
7.617
7.621
6.977
7.406
12.63
(3.00%)
(4.43%)
22
7.43
Buyback yield%
14.90
13.45
10.82
12.23
11.31
14.29
12.14
11.67
13.14
16.11
27.03
13.14
12.69
9
1.580
D/E ratiox
1.014
0.989
0.855
0.792
0.842
0.791
0.729
0.674
0.705
0.634
0.569
0.705
0.792
18
16.70
Enterprise value₩B
32.78
34.50
34.14
36.79
35.24
32.27
37.09
37.06
39.84
39.51
7.099
2.31%
2.23%
83
13.73
LT debt₩B
7.684
6.800
7.314
8.004
7.742
8.294
8.337
7.386
7.589
6.696
4.397
(2.86%)
(2.53%)
87
Revenue
₩29.81B
4.74%
1.00×
Cost of revenue
₩17.79B
4.63%
0.99×
Operating expenses
₩3.659B
4.98%
1.02×
Property and equipment
17.51%
Goodwill & intangibles
15.91%
Spread over hurdle
14.54%