0.861
Revenue₩B
17.13
17.60
18.19
18.49
19.02
19.46
20.14
21.07
21.23
22.11
0.960
3.06%
2.97%
13
2.86
Revenue growth%
24.44
26.37
24.86
27.38
29.13
28.96
29.66
30.85
32.50
33.06
27.18
30.85
29.04
74
10.40
Gross margin%
21.11
20.03
21.36
22.64
20.73
21.64
23.04
20.43
20.88
22.26
16.19
21.64
21.23
86
23.05
Operating margin%
3.60
1.57
1.94
1.66
0.58
2.91
0.63
0.40
0.40
0.40
22.69
0.40
1.10
19
24.86
Net margin%
29.28
30.17
28.27
26.05
27.79
27.54
28.36
26.21
28.02
26.11
5.57
27.54
27.90
6
6.972
P/E ratio (avg)x
6.002
6.455
5.889
5.860
5.273
5.669
5.500
5.471
5.240
4.662
10.18
5.471
5.584
59
36.79
EV/EBITx
13.41
14.70
14.00
16.06
16.65
15.86
18.23
19.41
21.14
20.61
32.57
19.41
16.36
20
23.95
FCF yield (avg)%
22.36
21.11
18.48
20.23
19.68
22.56
22.64
24.83
26.16
29.07
5.34
24.83
22.46
79
20.81
FCF margin%
2.22
0.40
0.62
2.59
0.84
2.05
0.44
0.40
0.40
0.40
10.43
0.40
0.53
65
1.447
FCF / Net incomex
0.130
0.141
0.152
0.143
0.159
0.150
0.144
0.137
0.144
0.159
1.342
0.144
0.144
39
24.35
ROIC%
20.89
18.55
21.03
20.81
18.79
17.55
16.87
17.63
17.31
18.95
7.74
17.55
18.67
64
12.17
Return on equity%
15.22
14.62
16.17
14.27
16.23
14.05
14.06
16.46
14.16
14.97
28.28
14.16
14.80
22
6.33
Return on assets%
9.18
11.73
13.55
11.56
11.17
10.65
7.95
10.85
9.73
8.73
12.15
9.73
10.75
64
736.99
EPS₩
1,262
1,185
1,214
1,215
1,350
1,257
1,363
1,491
1,428
1,467
787.88
1.67%
1.60%
—
23.16
EPS growth%
20.13
18.87
20.11
21.13
20.01
18.34
15.70
18.27
17.91
16.40
11.82
17.91
18.61
85
1,381
Bookvalue per sh₩
1,249
1,190
1,182
1,081
1,094
1,117
1,196
1,332
1,266
1,255
1,254
2.78%
(0.20%)
—
631.03
FCF per share₩
1,583
1,637
1,743
1,813
1,964
2,171
2,211
2,002
2,151
2,320
1,137
3.38%
4.42%
—
485.16
Dividend per sh₩
662.44
588.22
639.55
619.05
604.14
563.46
570.14
584.73
520.03
509.82
325.58
(3.34%)
(3.07%)
—
7.26
Div yield (avg)%
11.56
9.84
8.91
9.08
7.53
7.83
6.08
6.46
4.95
6.89
14.95
6.46
7.68
28
4.31
Payout ratio%
7.66
4.92
7.89
6.28
7.94
6.53
4.09
3.28
1.64
1.26
19.87
3.28
5.60
14
11.81
Shares (diluted)M
13.44
12.80
14.19
13.95
15.37
16.69
16.85
19.55
22.01
25.92
12.46
11.02%
7.61%
32
27.51
Buyback yield%
20.38
19.57
18.60
20.35
22.88
21.62
20.47
23.26
25.24
27.39
9.05
23.26
21.04
42
0.433
D/E ratiox
1.004
0.934
1.056
0.999
1.063
1.032
1.031
1.028
1.129
1.165
0.476
1.032
1.032
16
6.845
Enterprise value₩B
1.097
1.014
0.960
1.054
0.968
0.881
0.790
0.779
0.849
0.865
7.034
(2.23%)
(3.47%)
72
12.01
LT debt₩B
6.157
6.513
6.299
5.751
5.910
6.451
5.785
6.157
5.351
4.837
13.30
(3.93%)
(3.09%)
32
Revenue
₩22.11B
2.97%
1.00×
Cost of revenue
₩14.76B
2.92%
0.99×
Operating expenses
₩2.827B
3.04%
1.01×
Property and equipment
16.44%
Cash and investments
15.57%
Return on capital
162.37%
Spread over hurdle
154.14%