16.65
Revenue₩B
20.41
20.34
19.98
20.48
20.28
20.36
20.48
20.23
20.50
20.23
17.31
(0.04%)
(0.01%)
56
10.30
Revenue growth%
27.31
30.18
27.49
29.78
28.22
26.75
28.51
27.85
27.94
27.75
29.68
27.85
27.90
29
3.72
Gross margin%
26.50
25.57
26.32
24.58
27.53
26.47
24.14
25.67
28.44
30.74
29.56
26.47
26.39
23
3.96
Operating margin%
16.05
13.77
14.79
14.57
15.08
14.47
12.69
15.31
14.39
14.21
11.59
14.39
14.52
36
25.84
Net margin%
20.49
18.54
19.13
21.32
19.78
17.82
16.29
16.28
19.15
19.64
9.08
17.82
19.14
38
28.08
P/E ratio (avg)x
32.26
37.34
38.08
38.39
38.74
43.99
47.54
55.49
62.52
66.04
28.91
55.49
41.37
89
23.34
EV/EBITx
20.27
22.38
25.48
28.28
28.01
32.79
33.09
37.46
41.93
42.85
32.64
37.46
30.54
9
26.98
FCF yield (avg)%
23.90
24.36
22.55
24.60
24.54
24.20
24.42
26.38
27.12
27.72
4.95
26.38
24.48
45
12.28
FCF margin%
8.40
6.19
6.96
7.16
6.92
5.62
8.50
7.25
6.91
4.64
26.28
6.91
6.94
85
1.387
FCF / Net incomex
0.399
0.445
0.459
0.508
0.505
0.461
0.467
0.520
0.513
0.569
0.816
0.513
0.486
34
28.28
ROIC%
13.87
12.63
14.90
15.66
18.59
17.43
17.31
14.95
17.82
15.28
17.73
17.31
15.47
80
10.28
Return on equity%
8.53
9.56
12.04
10.96
11.92
9.81
8.26
8.02
6.79
5.31
15.28
8.02
9.04
26
4.11
Return on assets%
17.04
14.43
11.89
13.14
14.33
15.24
15.96
15.34
14.75
13.20
24.40
15.24
14.59
84
598.15
EPS₩
504.57
546.23
542.85
594.27
656.11
679.19
807.95
838.92
819.50
838.42
630.40
5.03%
6.21%
—
29.92
EPS growth%
24.37
23.90
26.71
26.71
27.51
28.44
29.58
30.08
31.03
31.08
9.12
30.08
27.98
9
862.84
Bookvalue per sh₩
746.56
754.29
813.15
718.39
701.55
718.93
739.86
680.65
630.68
566.21
745.18
(4.20%)
(1.71%)
—
838.83
FCF per share₩
1,169
1,324
1,299
1,281
1,459
1,639
1,617
1,541
1,499
1,478
657.06
0.26%
3.82%
—
396.11
Dividend per sh₩
1,628
1,681
1,843
1,934
2,196
2,331
2,539
3,018
3,134
3,733
444.20
11.20%
10.54%
—
8.22
Div yield (avg)%
26.51
27.16
27.29
29.58
30.83
32.85
30.92
30.84
29.52
26.83
23.04
30.84
29.55
12
10.98
Payout ratio%
4.54
2.01
0.97
2.56
1.59
2.59
1.19
0.73
0.98
3.93
18.14
1.19
1.80
18
5.916
Shares (diluted)M
9.965
10.93
12.40
12.15
11.93
14.00
15.68
18.10
18.07
19.68
5.822
10.52%
7.86%
7
14.58
Buyback yield%
27.95
30.94
29.79
29.17
30.94
31.52
33.44
31.30
31.81
29.44
7.71
31.52
30.94
38
0.822
D/E ratiox
1.109
1.145
1.267
1.226
1.374
1.302
1.333
1.399
1.390
1.501
0.284
1.390
1.318
70
11.26
Enterprise value₩B
23.63
23.75
23.43
22.69
21.66
22.09
24.11
26.83
25.02
27.59
2.071
4.96%
2.49%
25
16.78
LT debt₩B
21.55
22.42
22.47
23.16
26.63
29.13
32.77
37.50
40.40
46.01
15.30
11.56%
8.23%
51
Revenue
₩20.23B
(0.01%)
1.00×
Cost of revenue
₩14.16B
0.07%
1.01×
Operating expenses
₩2.802B
(0.20%)
0.98×
Property and equipment
26.08%
Cash and investments
13.38%
Spread over hurdle
19.67%