13.66
Revenue₩B
64.76
66.57
66.16
68.11
69.32
69.74
71.62
71.77
71.85
72.48
14.27
0.90%
1.52%
55
17.21
Revenue growth%
1.40
3.76
2.11
4.62
6.97
9.34
8.95
10.87
11.68
12.85
9.97
10.87
7.96
52
18.33
Gross margin%
19.42
17.68
15.64
16.25
18.07
17.72
19.82
21.97
19.97
17.10
15.35
19.82
17.89
62
12.02
Operating margin%
26.53
28.02
27.34
25.71
24.77
22.46
20.41
20.81
19.89
17.72
10.94
20.41
23.61
58
21.60
Net margin%
26.55
24.23
22.91
25.90
22.97
25.57
26.59
24.72
23.47
25.80
11.51
25.57
25.15
22
34.90
P/E ratio (avg)x
23.15
22.27
20.92
19.34
18.19
19.38
16.42
15.69
15.39
13.81
29.05
15.69
18.77
34
15.51
EV/EBITx
13.58
14.67
12.91
12.65
11.03
11.85
12.58
12.65
11.62
10.25
27.96
11.85
12.61
13
7.02
FCF yield (avg)%
7.44
7.11
9.41
7.01
4.82
6.40
9.02
6.69
5.24
7.77
14.51
6.69
7.06
76
21.10
FCF margin%
24.15
26.35
23.64
23.52
21.92
19.50
17.42
16.64
16.16
16.13
25.58
16.64
20.71
33
0.695
FCF / Net incomex
1.764
1.877
1.660
1.508
1.615
1.522
1.340
1.369
1.285
1.380
0.743
1.369
1.515
93
15.14
ROIC%
15.30
13.12
11.98
14.84
17.34
18.30
17.73
16.02
14.70
13.14
26.79
16.02
15.07
75
11.54
Return on equity%
6.26
5.30
7.64
4.73
2.37
3.68
6.36
6.82
7.61
5.12
8.28
6.36
5.78
29
5.67
Return on assets%
22.58
21.81
19.74
22.09
23.52
24.74
22.96
25.01
22.77
21.38
19.38
22.96
22.68
34
198.90
EPS₩
422.25
488.13
497.88
513.16
568.26
561.90
554.89
567.68
663.12
768.81
213.06
6.23%
8.00%
—
22.65
EPS growth%
7.69
6.09
5.98
8.68
9.39
11.27
12.03
9.23
8.86
7.53
14.60
9.23
8.77
31
82.32
Bookvalue per sh₩
256.75
259.93
228.91
229.92
237.58
230.95
247.33
235.22
250.94
266.84
188.61
2.35%
(0.80%)
—
313.36
FCF per share₩
378.69
390.12
372.56
385.70
349.90
331.60
343.48
348.56
354.54
395.36
412.93
2.47%
(0.35%)
—
354.12
Dividend per sh₩
414.22
407.15
416.45
408.43
454.17
440.15
496.62
526.98
595.32
579.75
348.46
5.00%
3.70%
—
27.68
Div yield (avg)%
25.35
25.09
22.97
23.25
21.48
20.78
22.91
22.88
22.68
20.70
13.07
22.68
22.89
27
16.94
Payout ratio%
19.01
17.74
17.85
17.38
16.65
14.76
14.41
15.66
13.03
11.73
4.38
14.41
16.16
42
49.78
Shares (diluted)M
77.87
82.16
96.83
113.5
112.1
122.4
130.1
130.7
146.2
164.0
50.86
7.91%
8.35%
45
14.13
Buyback yield%
14.80
11.87
10.71
10.36
7.62
6.85
7.15
5.93
8.03
5.72
28.43
6.85
7.82
77
0.723
D/E ratiox
0.928
0.985
1.124
1.139
1.118
1.267
1.400
1.385
1.382
1.282
1.374
1.382
1.203
29
28.82
Enterprise value₩B
34.01
37.10
34.83
35.22
33.77
36.92
41.33
37.85
40.07
36.63
44.93
1.64%
0.06%
44
39.98
LT debt₩B
39.77
36.28
39.86
42.20
38.13
42.06
44.12
45.64
46.33
42.96
52.50
2.42%
1.15%
61
Revenue
₩72.48B
1.52%
1.00×
Cost of revenue
₩44.39B
1.47%
0.99×
Operating expenses
₩10.52B
2.05%
1.05×
Property and equipment
18.57%
Goodwill & intangibles
17.65%
Spread over hurdle
31.16%