4.139
Revenue₩B
18.34
18.50
19.11
19.08
19.23
19.23
20.00
20.54
20.93
21.70
4.564
2.44%
1.92%
87
22.17
Revenue growth%
18.56
15.90
18.87
17.84
15.70
14.91
17.44
19.89
18.58
19.05
11.54
18.58
18.20
30
16.51
Gross margin%
25.77
26.74
28.89
29.57
28.18
26.96
27.12
24.15
25.10
22.87
24.90
25.10
26.85
80
27.62
Operating margin%
11.01
9.99
11.78
14.00
16.84
18.68
18.34
18.85
16.62
16.34
6.71
18.34
16.48
9
14.58
Net margin%
0.40
0.40
2.47
4.98
6.50
4.60
1.69
1.34
2.76
5.17
11.44
2.76
2.62
11
10.67
P/E ratio (avg)x
49.34
55.63
59.32
69.70
66.96
76.11
72.92
71.48
81.73
89.82
21.35
76.11
70.59
32
33.96
EV/EBITx
18.81
18.74
20.47
20.43
19.81
19.51
21.69
23.39
27.52
26.59
20.14
23.39
20.45
20
24.32
FCF yield (avg)%
25.93
26.15
24.37
22.76
25.28
25.06
23.22
25.13
26.54
28.95
23.37
25.13
25.21
56
15.80
FCF margin%
5.65
5.87
4.16
4.05
2.03
0.40
0.40
0.40
1.41
3.53
23.74
0.40
2.78
41
1.533
FCF / Net incomex
2.394
2.856
2.977
3.053
3.441
3.610
4.105
4.387
4.734
4.788
1.631
4.387
3.525
36
18.50
ROIC%
30.51
30.50
29.10
31.82
30.11
29.66
28.17
30.55
28.06
29.86
27.10
29.66
29.98
7
13.91
Return on equity%
4.02
2.94
3.46
1.49
1.59
4.21
6.74
9.12
8.52
6.99
9.52
6.99
4.11
90
22.10
Return on assets%
1.21
0.40
0.40
2.11
3.14
5.52
4.56
6.72
7.08
5.17
7.39
5.52
3.85
82
399.91
EPS₩
1,182
1,339
1,567
1,618
1,725
1,709
1,787
1,885
2,206
2,387
444.39
6.71%
8.19%
—
19.88
EPS growth%
13.49
11.61
9.38
10.55
11.62
14.22
17.16
15.80
13.04
13.82
14.03
14.22
13.27
63
632.51
Bookvalue per sh₩
991.37
948.62
1,058
1,071
1,166
1,227
1,419
1,586
1,522
1,437
968.32
4.27%
5.14%
—
860.72
FCF per share₩
729.39
699.55
799.19
794.83
882.92
918.55
1,002
1,178
1,295
1,378
565.58
9.32%
7.83%
—
567.41
Dividend per sh₩
601.77
550.06
517.83
569.40
520.76
527.77
566.23
542.40
480.81
510.33
720.34
(0.40%)
(1.34%)
—
12.50
Div yield (avg)%
22.12
20.69
21.80
21.45
23.70
22.97
22.52
22.61
24.22
23.58
27.77
22.97
22.57
18
23.82
Payout ratio%
23.65
23.34
24.07
26.60
29.44
30.85
33.84
32.19
30.29
29.44
4.71
30.85
29.44
85
13.61
Shares (diluted)M
20.92
21.34
20.35
19.92
19.93
23.03
24.88
23.86
27.37
27.17
13.12
6.40%
3.63%
39
28.20
Buyback yield%
9.89
11.26
11.52
14.22
14.48
16.79
19.41
16.74
14.94
12.11
5.92
16.74
14.35
66
1.741
D/E ratiox
1.262
1.153
1.099
1.121
1.147
1.147
1.198
1.298
1.474
1.689
1.709
1.298
1.176
15
15.70
Enterprise value₩B
9.382
9.289
9.872
11.70
12.30
13.73
14.33
14.07
13.72
13.69
15.67
2.17%
5.68%
27
4.827
LT debt₩B
19.27
18.70
19.13
20.72
24.04
27.38
30.09
29.48
31.20
31.36
5.072
5.46%
5.81%
61
Revenue
₩21.70B
1.92%
1.00×
Cost of revenue
₩11.06B
1.81%
0.99×
Operating expenses
₩3.785B
1.87%
1.00×
Property and equipment
18.53%
Cash and investments
16.83%
Spread over hurdle
18.30%