11.95
Revenue₩B
13.09
13.42
14.03
14.65
14.96
15.66
16.15
17.00
17.77
18.72
12.88
4.59%
3.78%
90
17.06
Revenue growth%
31.85
31.49
33.25
35.56
32.58
35.41
35.11
33.04
33.52
35.74
21.11
35.11
33.39
86
18.20
Gross margin%
28.91
26.12
27.37
26.82
26.54
24.19
23.63
23.76
22.48
23.41
23.32
23.63
25.16
23
10.09
Operating margin%
8.79
11.33
9.84
11.54
10.14
10.66
10.54
11.95
14.32
16.89
19.19
11.95
10.99
56
14.81
Net margin%
33.63
34.00
31.68
32.84
29.94
31.06
31.92
31.89
31.82
30.31
24.47
31.82
31.86
37
20.97
P/E ratio (avg)x
14.63
13.67
14.89
15.43
15.16
15.29
15.29
14.79
16.51
15.30
6.476
15.29
15.22
22
17.24
EV/EBITx
9.520
10.74
11.66
12.36
13.29
14.54
15.73
16.05
15.23
17.58
28.13
15.73
13.92
34
12.31
FCF yield (avg)%
19.68
19.76
19.38
19.80
21.95
23.33
24.39
21.52
19.33
21.22
21.61
21.52
20.51
57
19.48
FCF margin%
15.39
16.28
17.99
17.25
17.23
17.37
19.41
18.17
20.24
20.34
21.76
19.41
17.68
24
0.124
FCF / Net incomex
1.266
1.182
1.095
0.957
1.000
0.969
0.831
0.776
0.769
0.702
1.053
0.776
0.963
65
19.20
ROIC%
3.95
3.28
2.87
3.74
1.80
0.86
0.40
0.40
1.44
0.40
23.97
0.40
1.62
11
12.13
Return on equity%
4.45
2.63
2.43
0.40
0.40
0.40
1.72
2.31
0.40
0.40
26.10
0.40
1.06
13
18.79
Return on assets%
13.98
16.71
14.91
12.63
12.13
9.27
7.45
8.16
11.09
10.08
6.31
9.27
11.61
6
608.18
EPS₩
841.81
872.68
916.37
1,033
1,186
1,297
1,252
1,213
1,202
1,329
631.71
2.29%
4.40%
—
22.47
EPS growth%
31.40
33.06
31.24
31.81
33.00
35.95
37.92
35.75
38.46
35.93
29.02
35.95
34.41
56
387.86
Bookvalue per sh₩
676.27
678.98
650.35
687.00
715.63
720.24
737.47
807.76
828.26
860.16
175.11
3.75%
3.63%
—
781.99
FCF per share₩
554.84
627.85
722.95
872.50
871.60
945.28
1,105
1,204
1,253
1,409
408.20
10.08%
10.92%
—
683.24
Dividend per sh₩
254.12
274.88
273.31
280.54
294.37
282.71
280.31
266.77
266.34
248.69
339.44
(3.32%)
(0.55%)
—
4.31
Div yield (avg)%
8.60
6.70
9.17
9.30
9.27
8.44
10.56
12.71
9.91
9.67
7.43
9.91
9.28
8
11.09
Payout ratio%
4.70
7.21
7.52
10.24
7.59
8.87
8.91
8.07
9.36
8.90
20.75
8.90
8.47
88
8.451
Shares (diluted)M
9.093
9.700
10.07
10.61
11.14
10.37
9.586
10.24
11.01
11.29
8.639
0.27%
2.22%
80
19.10
Buyback yield%
33.34
31.22
33.99
36.62
34.44
31.47
31.45
33.64
36.55
36.54
5.14
33.64
33.82
72
1.127
D/E ratiox
0.587
0.671
0.746
0.854
0.966
0.958
0.949
1.061
1.130
1.068
1.579
1.061
0.954
54
3.762
Enterprise value₩B
0.797
0.870
0.781
0.880
0.932
0.891
0.853
0.887
0.836
0.820
9.641
(2.54%)
0.07%
54
6.695
LT debt₩B
10.44
11.80
11.76
11.65
12.23
11.23
12.46
11.93
12.78
14.34
13.11
3.24%
4.11%
37
Revenue
₩18.72B
3.78%
1.00×
Cost of revenue
₩13.10B
3.78%
1.00×
Operating expenses
₩2.711B
4.12%
1.03×
Property and equipment
22.81%
Goodwill & intangibles
15.57%
Cash and investments
14.75%
Spread over hurdle
(2.81%)