1.711
Revenue₩B
14.45
15.65
16.45
18.06
19.70
21.52
22.93
24.97
26.33
27.77
1.779
7.11%
7.53%
80
15.81
Revenue growth%
23.22
24.46
24.98
27.91
27.85
29.08
30.28
32.20
29.56
32.53
12.60
30.28
28.50
12
10.05
Gross margin%
23.80
22.64
20.68
18.27
16.56
17.70
16.41
18.38
20.81
22.72
11.10
18.38
19.53
89
13.99
Operating margin%
18.52
16.39
16.45
17.26
18.48
19.23
19.73
18.71
15.87
16.03
6.61
18.71
17.87
52
9.57
Net margin%
3.03
4.54
5.02
2.62
3.83
3.25
1.96
2.21
5.12
7.52
17.83
3.25
3.54
72
15.25
P/E ratio (avg)x
9.032
9.358
9.427
9.905
11.14
12.12
13.02
14.86
17.66
19.12
20.07
14.86
11.63
59
13.58
EV/EBITx
46.64
47.23
52.03
60.12
62.90
68.87
69.01
71.45
74.08
86.31
15.94
71.45
65.89
80
29.66
FCF yield (avg)%
30.39
30.10
27.65
26.84
23.90
26.39
26.42
26.17
25.85
25.84
12.48
26.17
26.40
17
11.50
FCF margin%
12.69
9.78
7.33
4.40
6.44
5.83
8.61
7.29
7.35
6.75
13.00
7.29
7.31
84
0.182
FCF / Net incomex
1.698
1.798
1.715
1.557
1.683
1.661
1.793
1.934
2.079
2.170
0.162
1.934
1.754
52
29.01
ROIC%
29.15
30.62
30.52
29.58
32.48
31.63
34.49
35.90
33.69
35.49
3.94
34.49
32.05
79
27.33
Return on equity%
23.88
26.03
28.04
29.24
28.31
28.77
29.78
27.85
26.20
23.48
10.91
27.85
27.94
68
26.61
Return on assets%
25.50
27.14
27.99
27.01
27.72
28.34
26.04
23.33
21.85
24.16
18.48
24.16
26.53
93
138.72
EPS₩
367.91
363.36
372.47
403.98
462.76
521.19
574.14
597.74
612.01
626.82
151.88
6.26%
6.06%
—
5.31
EPS growth%
24.67
27.62
29.69
29.82
29.30
28.96
30.78
29.41
29.51
32.28
12.38
29.51
29.46
40
403.42
Bookvalue per sh₩
112.45
101.64
108.53
107.08
109.29
109.40
98.45
100.83
90.67
84.11
380.08
(5.10%)
(3.08%)
—
398.88
FCF per share₩
128.94
119.00
106.23
114.33
113.29
115.46
103.06
97.80
104.86
89.80
554.26
(4.54%)
(3.63%)
—
161.84
Dividend per sh₩
346.99
311.53
271.82
248.39
239.56
231.36
215.44
232.13
201.72
181.64
486.11
(5.39%)
(7.35%)
—
25.29
Div yield (avg)%
27.78
28.65
26.16
27.30
29.42
28.96
26.69
28.40
28.38
28.93
27.65
28.40
28.39
60
25.40
Payout ratio%
5.97
3.63
3.36
2.71
1.29
3.54
2.03
2.14
5.08
3.27
26.00
3.27
3.31
42
20.09
Shares (diluted)M
21.97
22.23
21.03
22.20
24.92
27.86
27.04
28.95
33.17
34.38
19.94
6.65%
3.81%
20
15.56
Buyback yield%
9.04
9.93
7.11
8.15
5.82
8.53
9.56
11.53
8.58
10.51
6.56
9.56
8.81
55
1.498
D/E ratiox
1.644
1.455
1.590
1.657
1.614
1.685
1.632
1.724
1.519
1.665
1.069
1.665
1.638
61
12.86
Enterprise value₩B
12.07
10.94
11.60
12.33
11.31
11.92
10.77
9.840
10.10
9.933
29.29
(2.56%)
(2.08%)
95
29.85
LT debt₩B
11.09
11.50
11.93
12.82
14.76
13.81
13.41
12.84
13.71
14.34
13.79
(0.58%)
3.75%
88
Revenue
₩27.77B
7.53%
1.00×
Cost of revenue
₩15.51B
7.71%
1.02×
Operating expenses
₩3.580B
7.61%
1.01×
Goodwill & intangibles
17.24%
Property and equipment
14.94%
Spread over hurdle
(4.31%)