0.690
Revenue₩B
8.094
8.683
9.267
9.731
10.27
10.97
11.86
12.75
13.96
14.64
0.757
7.36%
6.95%
42
17.39
Revenue growth%
13.21
10.27
8.29
7.03
7.23
7.15
4.52
6.78
7.44
9.12
18.34
7.15
7.34
81
15.87
Gross margin%
13.07
10.20
12.33
13.66
12.63
12.89
14.82
17.69
18.81
19.03
17.23
17.69
13.37
34
26.93
Operating margin%
23.39
25.42
22.77
23.44
23.87
26.32
23.51
25.82
23.82
23.02
27.52
23.82
23.67
16
9.68
Net margin%
17.47
16.18
16.76
14.25
12.65
11.03
12.44
9.55
6.95
6.01
19.17
9.55
12.55
59
8.993
P/E ratio (avg)x
18.15
19.75
21.09
18.96
19.89
18.03
16.53
15.87
16.30
16.03
31.65
16.30
18.09
54
28.52
EV/EBITx
13.48
11.91
10.07
10.24
10.10
9.365
8.977
7.998
7.671
6.764
36.42
7.998
9.715
75
26.31
FCF yield (avg)%
10.07
7.48
8.66
7.91
10.02
10.86
13.20
10.49
10.58
9.92
8.26
10.58
10.04
46
15.38
FCF margin%
0.40
0.40
1.87
0.40
1.60
0.47
3.41
3.94
2.41
3.56
7.64
3.41
1.74
57
1.406
FCF / Net incomex
0.712
0.684
0.635
0.661
0.570
0.608
0.582
0.584
0.630
0.599
0.149
0.599
0.619
16
18.43
ROIC%
28.58
30.99
31.46
28.47
25.76
25.87
28.38
30.19
28.81
27.42
8.63
28.38
28.52
65
18.93
Return on equity%
0.40
3.02
3.99
4.52
3.69
2.27
5.12
5.56
3.34
3.51
15.25
3.51
3.60
76
17.11
Return on assets%
4.94
5.05
7.70
5.12
4.67
3.60
6.30
7.34
9.91
7.19
11.30
7.19
5.71
67
368.74
EPS₩
325.90
356.31
325.00
309.37
271.66
280.42
310.37
282.01
278.94
264.74
385.27
(0.52%)
(1.79%)
—
22.49
EPS growth%
14.14
11.15
14.03
12.64
14.66
14.72
13.80
13.90
13.21
13.41
11.02
13.80
13.85
82
259.24
Bookvalue per sh₩
569.55
569.10
525.21
473.06
460.07
481.99
504.56
443.62
434.74
392.66
574.19
(3.12%)
(4.86%)
—
571.91
FCF per share₩
266.55
298.33
325.88
367.97
351.99
384.54
400.61
379.02
396.50
417.71
649.79
3.48%
3.56%
—
595.93
Dividend per sh₩
160.66
144.05
135.72
132.41
120.83
113.43
120.76
112.07
123.53
113.04
496.57
(1.32%)
(4.74%)
—
3.15
Div yield (avg)%
5.54
3.06
2.55
3.52
3.38
5.28
4.30
1.70
0.40
0.40
27.72
1.70
3.22
89
6.44
Payout ratio%
3.89
5.22
7.36
7.33
6.23
3.62
6.45
3.67
3.65
1.84
23.96
3.65
4.55
12
8.135
Shares (diluted)M
6.148
6.101
6.398
6.169
6.530
6.670
5.864
5.136
5.170
4.487
7.920
(7.23%)
(2.81%)
91
26.10
Buyback yield%
22.83
20.46
19.38
18.00
16.58
16.03
14.36
11.72
9.05
8.92
11.22
11.72
16.30
6
1.093
D/E ratiox
1.150
1.106
1.237
1.399
1.559
1.638
1.775
1.870
1.933
1.935
0.724
1.870
1.599
36
1.147
Enterprise value₩B
8.501
8.385
7.277
7.130
6.227
6.515
6.242
6.232
5.724
5.439
8.978
(2.67%)
(4.54%)
64
3.217
LT debt₩B
5.534
6.110
6.220
6.860
7.371
7.233
6.501
6.905
7.729
7.937
3.358
1.49%
4.26%
47
Revenue
₩14.64B
6.95%
1.00×
Cost of revenue
₩8.364B
6.90%
1.00×
Operating expenses
₩3.059B
7.07%
1.01×
Cash and investments
19.27%
Property and equipment
18.83%
Spread over hurdle
(0.26%)