5.704
Revenue₩B
9.239
9.372
9.470
9.838
10.01
10.20
10.52
10.74
10.99
11.05
6.192
2.01%
1.94%
31
17.58
Revenue growth%
13.59
15.25
14.69
14.97
14.35
14.81
13.82
13.04
15.88
13.35
3.24
13.82
14.52
43
21.22
Gross margin%
13.01
13.37
15.49
13.10
11.97
14.23
15.00
13.14
11.72
11.27
18.18
13.14
13.12
49
5.56
Operating margin%
2.15
0.53
2.96
4.30
4.43
4.75
7.45
6.19
6.77
8.36
28.96
6.77
4.59
80
23.68
Net margin%
21.41
21.31
18.67
19.75
17.57
16.17
15.29
18.12
18.75
20.69
20.27
18.12
18.71
61
12.83
P/E ratio (avg)x
5.817
5.934
5.907
5.135
4.723
4.093
4.301
4.356
4.101
3.538
21.71
4.101
4.540
17
19.22
EV/EBITx
20.55
19.64
20.50
20.19
21.09
22.54
21.29
22.61
22.87
25.22
31.01
22.61
21.19
36
4.33
FCF yield (avg)%
2.57
3.58
4.15
2.25
0.40
3.10
2.75
1.88
0.48
0.40
16.63
1.88
2.41
10
18.39
FCF margin%
18.19
19.38
21.25
22.40
20.46
17.85
20.78
20.74
21.76
20.13
2.10
20.74
20.60
59
0.617
FCF / Net incomex
0.990
1.042
1.088
1.079
1.021
1.112
1.152
1.123
1.152
1.092
0.620
1.123
1.090
36
10.04
ROIC%
0.74
2.85
3.53
5.66
6.66
8.98
11.94
10.13
9.45
10.24
25.47
10.13
7.82
29
10.39
Return on equity%
27.24
26.07
25.91
24.17
23.39
25.68
27.31
26.61
28.37
30.54
7.87
27.31
26.34
28
4.34
Return on assets%
3.59
5.34
2.91
2.11
3.05
5.62
3.56
1.29
1.37
2.68
29.38
2.68
2.98
19
509.15
EPS₩
429.82
434.37
418.44
396.81
376.98
353.70
353.75
332.84
311.59
282.53
568.97
(5.61%)
(4.30%)
—
12.83
EPS growth%
20.55
23.35
21.47
24.44
25.57
25.63
28.13
30.57
30.67
29.86
22.28
29.86
25.60
59
504.52
Bookvalue per sh₩
78.60
75.41
73.98
72.41
73.14
70.45
66.27
57.68
53.45
54.15
217.69
(5.84%)
(3.97%)
—
529.60
FCF per share₩
513.50
535.21
470.57
459.09
409.23
416.48
392.00
359.92
383.37
357.60
323.88
(2.66%)
(2.91%)
—
373.30
Dividend per sh₩
519.03
483.52
545.42
506.89
471.20
455.81
450.08
457.02
472.53
442.85
218.03
(1.23%)
(1.25%)
—
14.99
Div yield (avg)%
24.76
22.42
19.93
19.18
20.26
19.67
17.25
16.82
19.74
21.37
3.39
19.67
19.84
47
22.45
Payout ratio%
2.91
1.27
1.83
3.02
4.25
5.28
4.41
6.66
9.28
8.20
19.00
6.66
4.33
50
13.36
Shares (diluted)M
17.17
16.43
17.85
18.51
20.82
19.69
19.95
21.58
22.82
25.95
12.93
4.50%
4.97%
16
12.36
Buyback yield%
2.68
0.53
0.40
0.40
0.89
3.34
5.32
5.98
4.49
2.64
9.36
4.49
2.66
71
0.268
D/E ratiox
0.092
0.082
0.088
0.083
0.077
0.077
0.084
0.077
0.067
0.074
0.669
0.077
0.079
73
8.132
Enterprise value₩B
8.875
9.220
10.60
11.24
11.50
11.76
13.53
14.98
14.25
15.15
3.188
5.66%
6.85%
35
9.546
LT debt₩B
0.439
0.400
0.360
0.334
0.342
0.310
0.268
0.247
0.228
0.237
9.246
(7.04%)
(7.27%)
52
Revenue
₩11.05B
1.94%
1.00×
Cost of revenue
₩6.843B
1.75%
0.98×
Operating expenses
₩2.830B
2.41%
1.05×
Property and equipment
16.12%
Spread over hurdle
(0.35%)