14.94
Revenue₩B
5.873
6.293
6.672
7.138
7.768
8.412
9.316
10.06
10.88
11.87
15.38
8.84%
8.13%
48
26.86
Revenue growth%
6.49
8.41
5.64
8.56
9.47
10.43
11.13
10.94
11.85
12.09
3.05
11.13
9.95
11
20.10
Gross margin%
27.31
27.44
27.99
28.44
27.86
28.00
30.52
29.79
28.91
28.31
27.67
28.91
28.15
53
13.40
Operating margin%
19.72
20.80
20.00
18.50
21.23
19.93
22.18
19.23
21.49
19.51
21.14
19.93
19.96
8
5.19
Net margin%
13.60
11.74
11.66
14.61
13.66
13.78
14.84
12.62
11.76
10.49
16.05
12.62
13.11
54
23.19
P/E ratio (avg)x
24.11
23.00
22.56
25.20
23.07
26.27
25.78
26.43
30.22
32.27
25.68
26.43
25.49
15
22.48
EV/EBITx
13.70
12.82
12.25
12.89
11.68
12.12
12.01
12.83
12.26
11.82
33.32
12.12
12.25
19
16.93
FCF yield (avg)%
34.27
32.38
34.85
33.13
34.81
32.18
29.25
30.64
28.58
27.88
13.06
29.25
32.28
12
2.09
FCF margin%
13.30
11.62
10.12
12.06
10.69
8.90
7.16
6.03
4.22
1.88
28.02
6.03
9.51
17
1.695
FCF / Net incomex
0.352
0.351
0.318
0.286
0.273
0.254
0.260
0.272
0.274
0.296
1.356
0.272
0.280
10
10.54
ROIC%
26.34
24.29
22.42
23.74
25.95
25.28
24.08
21.35
22.60
24.15
25.32
24.08
24.12
59
20.83
Return on equity%
23.85
22.48
23.34
21.86
20.03
17.58
19.50
18.17
19.50
18.23
8.07
18.23
19.77
89
28.33
Return on assets%
7.77
6.44
3.94
5.39
3.22
4.33
3.73
2.00
0.56
0.40
10.27
2.00
3.84
31
203.33
EPS₩
249.41
285.23
272.57
307.82
332.13
381.57
415.08
476.80
526.54
483.97
217.50
7.82%
6.81%
—
20.45
EPS growth%
31.61
31.82
29.19
27.41
30.13
29.18
26.76
27.76
28.13
30.12
12.93
28.13
29.18
69
140.54
Bookvalue per sh₩
61.75
63.22
67.33
60.18
62.89
68.83
75.81
79.29
81.73
91.47
160.08
7.78%
3.82%
—
125.68
FCF per share₩
78.08
90.66
99.68
116.18
130.35
126.94
145.74
144.10
151.76
149.86
169.50
2.83%
6.58%
—
219.39
Dividend per sh₩
214.38
219.46
251.32
263.18
297.28
343.80
381.41
372.85
410.43
458.55
221.12
9.05%
9.43%
—
21.18
Div yield (avg)%
1.99
0.40
1.61
0.90
0.40
1.26
3.75
5.45
4.65
2.99
2.83
3.75
1.80
87
18.28
Payout ratio%
21.62
21.77
24.76
27.46
29.96
29.66
28.38
25.61
25.42
28.42
28.37
28.38
26.54
21
45.00
Shares (diluted)M
55.61
57.10
61.56
63.18
72.23
79.62
74.85
71.08
73.64
83.44
45.05
2.93%
4.60%
57
20.18
Buyback yield%
10.12
12.17
11.98
14.08
14.79
15.70
13.90
12.83
9.84
8.31
3.29
12.83
12.50
24
1.464
D/E ratiox
0.774
0.842
0.787
0.863
0.845
0.844
0.801
0.866
0.999
1.085
0.761
0.866
0.844
57
4.824
Enterprise value₩B
13.77
13.18
12.89
12.36
13.21
13.02
14.59
16.15
18.31
18.24
1.134
6.67%
3.43%
26
8.458
LT debt₩B
8.752
8.991
8.666
8.082
7.364
7.706
8.012
7.587
7.658
6.993
15.11
(1.03%)
(2.98%)
87
Revenue
₩11.87B
8.13%
1.00×
Cost of revenue
₩7.194B
7.92%
0.98×
Operating expenses
₩2.117B
8.51%
1.04×
Property and equipment
20.03%
Cash and investments
16.45%
Spread over hurdle
(2.39%)