18.73
Revenue₩B
26.95
29.85
31.79
33.95
36.51
40.38
44.19
47.73
52.87
58.29
19.43
9.81%
9.14%
22
12.94
Revenue growth%
5.98
4.65
4.66
5.80
4.69
6.56
3.80
6.74
9.03
7.60
15.52
6.74
5.89
40
5.31
Gross margin%
16.34
18.18
18.85
18.41
20.63
18.65
20.69
19.10
19.85
21.53
25.26
19.85
18.98
65
11.98
Operating margin%
29.49
29.15
26.88
27.53
27.30
24.67
23.17
20.82
20.65
17.82
15.40
20.82
25.78
28
11.65
Net margin%
20.80
19.52
18.70
20.71
21.20
18.70
19.17
17.75
19.68
20.65
25.33
19.17
19.60
46
23.92
P/E ratio (avg)x
29.03
31.75
29.12
31.36
31.26
29.86
31.99
29.25
32.59
36.20
12.04
31.99
31.31
39
20.46
EV/EBITx
22.12
23.05
25.56
25.55
26.15
27.08
28.04
26.66
27.89
27.90
12.50
27.89
26.41
46
29.99
FCF yield (avg)%
21.16
24.12
24.18
26.92
29.73
32.68
30.32
28.27
25.54
22.56
26.48
28.27
26.23
44
17.04
FCF margin%
8.42
6.56
4.93
3.54
1.91
0.40
2.27
2.06
4.16
7.03
2.62
2.27
3.85
25
0.847
FCF / Net incomex
0.713
0.747
0.638
0.601
0.557
0.526
0.571
0.509
0.538
0.473
1.179
0.526
0.564
69
29.79
ROIC%
11.38
14.29
17.09
16.64
14.00
11.71
11.50
11.06
13.23
13.47
16.88
11.71
13.35
85
4.06
Return on equity%
11.97
13.02
12.49
13.51
14.31
13.02
10.99
8.73
11.34
13.16
23.15
11.34
12.75
31
15.44
Return on assets%
16.37
14.04
15.16
14.99
13.99
15.65
18.04
16.98
15.61
16.78
9.35
16.78
15.63
40
60.04
EPS₩
202.46
216.26
258.06
276.67
335.50
387.45
463.42
473.09
524.52
526.63
62.78
9.44%
12.15%
—
21.82
EPS growth%
22.96
24.38
21.92
21.87
23.57
25.69
26.40
28.71
29.36
29.02
16.47
28.71
25.03
16
193.46
Bookvalue per sh₩
210.97
214.45
223.66
197.47
204.29
196.87
192.06
195.54
174.72
165.61
108.03
(4.11%)
(1.75%)
—
110.15
FCF per share₩
84.32
87.82
86.36
85.46
92.46
90.86
89.25
94.25
81.40
88.48
195.83
(0.88%)
(0.50%)
—
181.23
Dividend per sh₩
115.97
134.82
130.28
154.66
152.99
149.30
156.80
153.85
170.84
164.14
203.75
1.42%
4.75%
—
15.22
Div yield (avg)%
15.79
12.93
12.01
10.49
11.43
9.78
8.50
8.90
6.87
9.45
29.67
8.90
10.13
36
28.39
Payout ratio%
28.77
30.08
29.76
29.05
30.44
29.58
31.97
30.73
28.63
30.77
2.92
30.73
29.92
91
84.21
Shares (diluted)M
70.61
69.68
77.09
84.45
78.13
80.71
87.87
77.70
75.95
78.61
84.61
0.12%
2.05%
21
2.36
Buyback yield%
3.48
2.06
0.40
3.21
3.60
3.00
4.63
4.31
3.33
1.92
4.78
3.33
3.27
93
1.553
D/E ratiox
0.825
0.813
0.782
0.800
0.714
0.696
0.662
0.699
0.768
0.716
0.622
0.699
0.742
74
58.71
Enterprise value₩B
22.04
23.62
24.59
22.12
20.59
21.20
21.00
20.57
21.34
22.99
58.16
2.23%
1.28%
8
31.24
LT debt₩B
20.66
22.82
22.18
21.46
23.24
25.21
29.60
33.91
32.60
36.50
14.97
9.45%
7.41%
90
Revenue
₩58.29B
9.14%
1.00×
Cost of revenue
₩36.80B
9.50%
1.03×
Operating expenses
₩9.534B
7.97%
0.90×
Goodwill & intangibles
21.37%
Property and equipment
19.27%
Spread over hurdle
(4.34%)