6.502
Revenue₩B
6.516
6.744
6.877
6.890
7.090
7.205
7.305
7.216
7.406
7.528
6.892
1.21%
1.69%
58
28.25
Revenue growth%
2.13
3.05
5.11
6.98
4.49
5.92
6.63
4.03
6.20
6.00
16.47
6.00
5.51
48
6.78
Gross margin%
18.06
17.15
17.91
15.75
14.62
14.57
14.32
16.86
18.62
21.36
11.97
16.86
17.01
64
8.62
Operating margin%
27.35
29.49
28.13
25.31
27.67
27.02
29.41
30.20
28.99
31.22
27.77
29.41
28.56
9
28.47
Net margin%
25.00
25.62
25.90
24.09
26.83
23.88
23.88
26.72
25.69
23.51
24.25
23.88
25.31
54
34.27
P/E ratio (avg)x
39.08
45.12
51.91
53.66
63.00
66.90
67.85
69.73
69.07
65.64
34.51
67.85
64.32
86
33.47
EV/EBITx
11.96
11.37
10.71
10.94
11.60
12.59
12.47
13.43
12.82
15.08
26.69
12.82
12.21
51
18.33
FCF yield (avg)%
17.09
17.94
17.82
16.92
19.89
20.63
20.67
22.83
21.90
20.80
14.03
20.80
20.26
79
2.52
FCF margin%
28.44
31.33
29.36
28.14
29.09
27.93
27.34
24.82
23.73
22.71
21.69
24.82
28.04
55
0.849
FCF / Net incomex
0.859
0.827
0.831
0.816
0.854
0.824
0.736
0.663
0.714
0.700
0.423
0.714
0.820
65
7.13
ROIC%
16.56
17.71
19.54
19.96
22.62
24.76
24.89
26.74
29.05
27.99
10.44
26.74
23.69
53
23.47
Return on equity%
3.45
0.73
2.62
0.40
3.24
3.61
1.19
0.71
2.46
4.78
12.82
2.46
2.54
53
6.93
Return on assets%
26.91
29.52
32.00
31.39
34.06
34.24
31.54
30.32
29.53
28.35
6.93
30.32
30.85
35
112.27
EPS₩
217.00
196.58
196.50
182.30
179.00
167.25
169.37
161.89
149.42
148.41
118.46
(3.68%)
(3.02%)
—
6.96
EPS growth%
6.64
4.44
2.97
1.85
0.40
0.40
0.40
3.23
1.36
0.40
19.22
0.40
1.60
20
250.94
Bookvalue per sh₩
88.30
83.67
92.27
89.82
84.64
98.17
110.30
124.95
119.73
116.83
157.02
6.66%
4.24%
—
65.61
FCF per share₩
155.97
157.47
148.35
157.70
158.25
153.12
132.81
120.18
123.34
113.91
68.10
(6.36%)
(2.76%)
—
268.85
Dividend per sh₩
279.33
284.66
305.54
299.73
326.85
338.22
362.12
397.36
402.23
412.14
78.72
4.75%
4.95%
—
27.99
Div yield (avg)%
13.86
10.97
11.04
10.83
12.63
12.21
11.57
13.72
15.22
16.32
25.69
13.72
12.42
72
15.34
Payout ratio%
15.12
17.07
18.99
20.02
21.97
24.45
25.04
23.03
20.26
19.71
15.59
23.03
20.14
56
12.18
Shares (diluted)M
10.99
9.304
8.672
8.582
8.861
8.844
9.236
8.110
8.766
8.775
12.31
(0.20%)
(1.69%)
86
17.30
Buyback yield%
18.67
15.77
14.37
13.45
15.63
14.17
12.48
10.27
12.66
15.58
16.77
12.66
14.27
7
1.766
D/E ratiox
0.883
0.764
0.702
0.627
0.668
0.572
0.619
0.602
0.513
0.509
0.158
0.572
0.623
45
0.577
Enterprise value₩B
6.241
6.887
6.776
6.781
7.460
7.901
7.269
7.463
7.698
7.464
3.264
0.01%
3.00%
83
1.933
LT debt₩B
7.430
6.649
6.259
6.054
5.953
6.511
6.456
6.641
6.385
5.722
5.554
(0.79%)
(1.88%)
68
Revenue
₩7.528B
1.69%
1.00×
Cost of revenue
₩4.973B
1.84%
1.02×
Operating expenses
₩1.033B
2.08%
1.04×
Cash and investments
18.31%
Property and equipment
13.56%
Spread over hurdle
23.40%