7.290
Revenue₩B
6.824
6.977
7.068
7.171
7.337
7.592
7.762
8.036
8.333
8.321
7.645
2.55%
2.19%
45
22.58
Revenue growth%
12.75
15.20
18.11
19.54
18.05
15.14
13.47
13.07
10.59
9.79
14.71
13.07
14.30
26
24.37
Gross margin%
9.44
10.98
11.64
11.45
14.40
12.58
12.03
12.48
14.42
16.85
17.83
12.58
12.25
5
22.82
Operating margin%
3.62
4.26
2.04
2.37
5.19
7.99
7.29
7.77
6.71
5.04
5.58
7.29
5.11
65
22.18
Net margin%
3.59
1.59
1.77
0.40
1.41
1.82
3.98
1.12
4.07
6.02
2.10
3.98
1.79
7
19.56
P/E ratio (avg)x
13.02
12.17
12.78
12.82
13.13
11.83
12.03
10.79
9.434
10.32
12.22
10.79
12.10
34
27.71
EV/EBITx
5.689
5.952
6.382
6.840
6.151
5.471
5.521
6.122
6.374
6.521
21.16
6.122
6.137
6
16.79
FCF yield (avg)%
0.40
0.40
3.01
5.13
5.89
4.67
4.53
2.63
4.87
3.68
22.19
4.53
4.10
28
8.71
FCF margin%
28.15
27.44
26.69
26.51
25.60
24.10
27.09
29.28
26.61
28.10
14.54
27.09
26.89
31
0.978
FCF / Net incomex
0.892
0.875
0.919
1.033
1.150
1.332
1.391
1.582
1.591
1.545
0.791
1.545
1.241
90
11.11
ROIC%
31.17
32.47
35.38
33.56
30.95
30.07
27.47
28.31
28.72
27.98
10.86
28.31
30.51
44
21.28
Return on equity%
7.59
5.37
8.31
6.99
4.92
3.41
4.98
7.84
5.99
3.36
22.68
4.98
5.68
29
16.33
Return on assets%
12.95
13.00
15.92
15.53
13.24
10.68
9.28
7.09
5.30
2.95
12.50
7.09
11.82
88
814.30
EPS₩
1,349
1,495
1,535
1,794
1,945
2,286
2,290
2,359
2,742
3,163
893.11
10.21%
10.07%
—
2.34
EPS growth%
30.18
30.17
29.73
32.69
33.94
36.03
35.07
35.73
34.84
34.58
11.39
35.07
34.26
23
459.86
Bookvalue per sh₩
1,368
1,550
1,697
1,912
2,054
2,178
2,432
2,539
2,614
2,590
741.27
4.75%
7.20%
—
280.05
FCF per share₩
950.65
1,009
1,047
983.35
1,119
1,224
1,134
1,253
1,253
1,302
537.54
3.08%
4.33%
—
316.45
Dividend per sh₩
938.67
1,049
1,168
1,235
1,190
1,231
1,292
1,447
1,686
1,931
715.39
10.16%
8.29%
—
12.21
Div yield (avg)%
26.47
25.01
23.46
26.44
26.83
24.95
27.92
30.00
28.46
31.01
26.25
28.46
26.65
49
10.03
Payout ratio%
21.10
18.56
20.04
19.23
22.00
24.41
24.09
21.42
22.98
25.08
10.58
24.09
21.71
61
5.284
Shares (diluted)M
5.054
4.837
4.125
4.286
4.574
4.089
3.896
4.160
3.757
4.035
5.592
(2.48%)
(3.06%)
60
21.55
Buyback yield%
29.99
31.09
32.95
33.25
30.72
28.48
30.26
29.37
27.68
26.08
10.38
28.48
30.12
33
0.369
D/E ratiox
1.583
1.453
1.455
1.595
1.831
1.954
2.047
2.238
2.485
2.351
1.240
2.238
1.893
15
5.609
Enterprise value₩B
9.228
10.02
11.90
13.57
15.91
15.74
15.48
16.47
19.46
21.28
4.541
5.99%
9.32%
43
6.113
LT debt₩B
13.28
13.85
14.65
16.03
16.41
17.67
21.08
23.42
26.03
25.64
2.143
9.33%
8.08%
5
Revenue
₩8.321B
2.19%
1.00×
Cost of revenue
₩5.643B
2.35%
1.01×
Operating expenses
₩1.978B
2.29%
1.01×
Cash and investments
19.09%
Property and equipment
18.98%
Goodwill & intangibles
15.18%
Spread over hurdle
(3.41%)