4.344
Revenue₩B
7.087
7.211
7.451
7.436
7.451
7.515
7.761
7.805
8.039
4.556
4.572
1.57%
1.77%
49
11.81
Revenue growth%
21.47
23.87
24.67
23.39
24.23
21.55
19.22
21.03
23.01
2.28
4.09
21.55
22.28
95
17.99
Gross margin%
29.35
31.73
29.91
29.15
32.06
35.03
33.87
31.85
30.53
11.15
6.67
32.06
31.13
28
22.04
Operating margin%
22.15
24.56
25.02
26.02
26.40
26.98
29.23
29.33
26.50
26.63
12.73
26.98
26.21
36
28.83
Net margin%
13.49
11.88
10.79
10.39
11.29
11.88
11.70
12.32
12.01
8.92
29.12
11.88
11.88
31
17.96
P/E ratio (avg)x
41.88
46.91
44.62
49.81
51.49
53.40
57.95
53.15
54.40
9.194
31.52
53.40
50.65
12
22.80
EV/EBITx
56.35
62.17
65.50
75.16
73.81
86.40
92.17
104.2
116.5
29.50
29.51
92.17
74.48
67
22.51
FCF yield (avg)%
9.79
7.02
4.25
6.33
5.20
7.23
9.19
7.94
8.68
23.56
20.57
7.94
7.59
40
8.07
FCF margin%
24.24
26.45
26.57
28.51
29.22
27.25
26.13
28.63
28.24
3.21
13.06
28.24
26.91
89
0.527
FCF / Net incomex
0.351
0.375
0.333
0.295
0.286
0.300
0.312
0.312
0.282
0.899
1.533
0.300
0.312
36
3.67
ROIC%
25.00
23.72
25.63
23.26
24.59
26.27
24.15
23.15
21.03
23.84
4.90
24.15
23.94
66
12.52
Return on equity%
33.82
33.07
32.75
34.01
35.69
35.77
36.16
37.77
40.24
24.29
27.12
36.16
34.85
32
10.24
Return on assets%
14.36
14.31
13.14
15.41
12.47
9.51
10.47
10.89
12.52
8.74
28.34
10.89
12.83
39
597.85
EPS₩
234.33
206.20
221.99
224.67
215.79
188.54
206.34
191.43
168.85
629.40
656.30
(5.55%)
(3.95%)
—
10.73
EPS growth%
1.74
3.99
6.11
3.68
3.21
4.99
5.03
3.86
1.91
4.62
27.31
3.86
3.92
49
246.04
Bookvalue per sh₩
646.71
671.16
780.20
782.22
888.39
840.31
963.47
950.83
964.70
726.15
762.97
4.28%
6.83%
—
575.85
FCF per share₩
565.87
584.13
633.78
623.71
660.89
766.73
818.53
798.90
889.29
313.78
508.63
7.35%
4.89%
—
213.57
Dividend per sh₩
676.69
617.93
610.90
553.35
551.00
476.51
500.09
461.94
507.51
593.66
502.74
(1.71%)
(2.53%)
—
2.67
Div yield (avg)%
7.11
6.81
7.58
9.64
10.04
7.56
5.54
3.69
3.36
11.51
20.87
5.54
6.96
55
3.51
Payout ratio%
8.79
9.25
6.78
4.83
2.57
1.42
0.40
1.80
4.76
9.53
3.40
1.80
4.80
83
6.735
Shares (diluted)M
6.610
6.863
7.761
7.684
7.853
7.274
7.626
7.571
8.500
6.948
6.857
2.04%
1.20%
55
28.70
Buyback yield%
14.49
11.67
9.24
10.87
9.22
10.02
10.45
8.77
9.90
23.47
19.53
9.90
10.24
45
0.413
D/E ratiox
0.434
0.469
0.435
0.448
0.475
0.485
0.525
0.496
0.495
1.367
1.519
0.495
0.472
60
2.517
Enterprise value₩B
2.547
2.533
2.436
2.364
2.136
1.849
1.736
1.681
1.770
4.985
1.296
(5.63%)
(4.35%)
46
6.809
LT debt₩B
5.356
5.012
4.744
5.371
6.000
6.465
5.869
6.006
5.990
2.615
2.209
2.21%
0.79%
28
Revenue
₩8.039B
1.77%
1.00×
Cost of revenue
₩5.627B
1.83%
1.01×
Operating expenses
₩1.476B
2.63%
1.09×
Property and equipment
17.05%
Cash and investments
15.59%
Spread over hurdle
15.34%