11.32
Revenue₩B
8.258
8.540
8.877
9.204
9.651
10.20
10.71
11.22
11.47
11.96
11.71
4.38%
4.34%
41
26.21
Revenue growth%
5.24
5.03
7.11
7.69
7.36
7.39
5.73
4.66
1.73
4.71
28.35
4.71
5.49
84
27.83
Gross margin%
2.13
5.13
2.68
4.36
7.10
8.29
5.55
7.60
9.19
8.00
3.09
8.00
6.33
54
14.55
Operating margin%
20.20
22.53
24.86
25.24
24.52
25.18
22.43
20.36
19.66
19.42
10.33
20.36
22.48
44
11.52
Net margin%
1.34
3.50
1.20
2.37
3.81
6.18
4.69
5.86
7.61
9.68
25.77
6.18
4.25
77
12.47
P/E ratio (avg)x
28.94
29.26
31.64
35.29
34.08
31.47
32.63
32.00
34.66
36.44
17.65
32.63
32.32
80
18.22
EV/EBITx
27.33
29.47
26.17
25.52
24.67
25.74
24.14
23.28
20.56
19.64
11.79
23.28
25.09
8
4.01
FCF yield (avg)%
13.88
12.42
13.15
16.06
17.51
15.27
12.88
13.21
15.76
14.69
23.99
14.69
14.28
50
9.29
FCF margin%
30.50
27.66
25.90
27.33
28.59
29.52
27.42
26.01
24.93
26.90
20.03
26.90
27.38
85
1.740
FCF / Net incomex
2.617
2.760
3.043
3.326
3.195
3.345
3.737
3.707
3.533
3.599
0.810
3.599
3.336
11
4.67
ROIC%
8.07
6.77
5.05
6.49
6.77
7.94
7.57
9.60
6.91
5.28
14.02
7.57
6.84
14
2.89
Return on equity%
31.02
32.35
31.79
31.21
32.63
34.69
33.74
31.62
33.74
35.48
15.40
33.74
32.49
32
5.29
Return on assets%
8.12
5.16
4.98
4.41
1.48
0.48
2.30
3.68
2.79
4.06
17.56
2.79
3.87
32
423.82
EPS₩
384.56
415.72
447.02
430.31
439.98
492.92
519.06
569.57
654.45
750.64
452.17
11.28%
6.11%
—
27.21
EPS growth%
20.62
18.19
16.03
13.85
11.59
14.47
16.70
19.00
18.41
21.29
16.05
18.41
17.44
55
559.80
Bookvalue per sh₩
92.39
83.10
85.74
73.13
74.12
64.24
54.91
52.14
51.87
51.83
193.60
(6.90%)
(5.52%)
—
296.58
FCF per share₩
754.83
795.20
796.72
821.65
918.24
1,077
1,208
1,291
1,248
1,469
552.33
9.85%
8.76%
—
108.18
Dividend per sh₩
155.92
155.38
167.04
156.39
170.26
179.20
174.26
194.63
204.47
218.96
327.13
5.16%
3.49%
—
2.16
Div yield (avg)%
31.41
29.19
27.30
28.38
30.12
32.06
31.81
32.77
33.73
31.40
19.18
32.06
31.41
90
4.65
Payout ratio%
5.73
5.20
4.35
3.02
2.50
4.62
2.18
0.40
0.40
0.40
12.29
0.40
2.76
63
9.052
Shares (diluted)M
18.05
21.81
24.40
26.41
30.02
32.31
34.01
37.74
40.81
40.31
8.723
6.07%
9.78%
19
10.64
Buyback yield%
14.51
16.87
18.51
21.25
23.02
24.93
25.70
25.55
25.49
27.02
3.66
25.55
23.98
43
1.137
D/E ratiox
1.329
1.192
1.219
1.310
1.170
1.025
1.053
0.990
1.076
1.093
0.424
1.053
1.131
60
0.588
Enterprise value₩B
1.126
1.058
1.075
1.024
1.068
0.995
0.985
0.891
0.906
0.842
6.365
(4.65%)
(3.01%)
92
4.410
LT debt₩B
2.778
3.064
3.420
3.306
3.353
3.441
3.624
3.618
3.489
3.467
6.087
0.67%
1.74%
25
Revenue
₩11.96B
4.34%
1.00×
Cost of revenue
₩6.767B
3.88%
0.96×
Operating expenses
₩1.388B
5.51%
1.12×
Property and equipment
21.39%
Cash and investments
16.23%
Spread over hurdle
19.97%