6.151
Revenue₩B
8.572
9.399
10.16
11.15
12.08
13.04
14.02
15.16
15.91
16.85
6.673
6.88%
7.86%
24
13.89
Revenue growth%
20.85
19.03
19.12
20.61
22.14
24.90
25.31
25.68
24.78
22.61
13.51
24.90
22.37
59
27.87
Gross margin%
15.99
18.81
19.49
19.02
17.76
15.63
12.95
14.03
15.71
14.17
27.91
14.17
15.85
34
4.60
Operating margin%
30.74
31.23
31.40
30.00
30.95
33.68
31.69
29.85
26.89
24.53
23.46
29.85
30.84
20
13.91
Net margin%
28.16
26.49
24.22
22.71
24.20
25.09
26.25
27.77
29.03
28.45
20.60
27.77
26.37
32
14.45
P/E ratio (avg)x
32.83
32.34
28.72
28.95
27.95
27.69
30.66
26.78
25.09
24.63
16.45
26.78
28.34
27
24.87
EV/EBITx
26.84
27.12
29.40
33.53
33.48
36.32
42.09
43.82
50.13
53.71
26.29
43.82
34.93
62
21.99
FCF yield (avg)%
10.34
11.56
12.78
10.83
10.15
7.23
4.57
5.33
6.97
8.61
27.28
6.97
9.38
62
15.76
FCF margin%
11.12
12.38
12.82
15.29
15.19
14.49
13.97
15.06
17.88
16.39
24.82
15.06
14.78
16
1.201
FCF / Net incomex
1.683
1.709
1.835
1.761
2.025
2.317
2.478
2.372
2.618
2.619
1.442
2.478
2.171
18
2.03
ROIC%
17.88
19.46
16.92
17.23
17.56
19.35
21.89
20.67
22.38
21.38
26.90
21.38
19.40
35
26.89
Return on equity%
24.35
21.90
19.43
17.72
19.70
21.51
19.82
20.52
20.35
21.86
27.18
20.52
20.44
18
14.85
Return on assets%
9.56
10.32
8.30
7.24
5.09
6.62
9.43
9.48
9.28
7.99
4.50
9.28
8.79
16
390.04
EPS₩
267.29
278.59
247.97
224.73
232.95
223.80
213.60
186.93
179.95
182.53
429.26
(4.76%)
(4.71%)
—
24.34
EPS growth%
12.85
9.99
7.47
6.91
4.16
6.61
4.15
6.24
4.15
1.66
11.72
4.15
6.43
89
481.83
Bookvalue per sh₩
474.93
510.95
469.01
449.53
471.03
479.17
503.10
498.89
480.71
524.99
401.66
2.19%
2.29%
—
344.93
FCF per share₩
190.99
198.41
193.78
203.08
216.70
226.18
214.32
221.74
213.81
231.32
176.23
1.31%
1.01%
—
280.08
Dividend per sh₩
555.25
599.30
646.22
693.80
716.95
814.76
927.13
944.66
1,009
1,058
264.72
8.09%
6.42%
—
6.52
Div yield (avg)%
25.77
22.94
20.40
19.02
19.10
19.74
18.57
20.61
20.76
23.11
9.82
20.61
20.51
34
12.66
Payout ratio%
25.72
25.77
26.08
24.23
25.59
26.72
27.46
29.87
28.76
26.68
10.31
27.46
26.38
72
12.09
Shares (diluted)M
17.15
18.14
20.70
20.78
22.07
24.48
25.92
27.71
33.01
37.24
11.87
11.03%
7.78%
66
28.83
Buyback yield%
19.02
16.42
14.38
11.79
14.40
15.69
13.24
15.66
16.29
17.23
14.87
15.69
15.68
50
1.251
D/E ratiox
1.991
1.887
1.989
2.168
2.030
2.112
2.265
2.278
2.500
2.337
1.130
2.278
2.140
40
13.75
Enterprise value₩B
18.29
20.32
20.83
21.20
21.22
22.12
23.79
26.79
23.87
21.47
9.057
0.23%
1.72%
65
1.720
LT debt₩B
11.94
11.95
11.36
10.67
10.54
11.44
10.54
10.34
9.964
10.54
11.41
0.01%
(0.35%)
50
Revenue
₩16.85B
7.86%
1.00×
Cost of revenue
₩9.305B
7.83%
1.00×
Operating expenses
₩3.952B
7.99%
1.01×
Property and equipment
16.89%
Cash and investments
15.87%
Spread over hurdle
25.06%