37.42
Revenue₩B
27.90
27.80
28.45
28.54
29.35
29.79
30.79
31.09
31.06
31.45
39.08
1.39%
1.37%
80
4.78
Revenue growth%
27.26
25.49
24.78
25.52
25.06
23.30
23.24
21.44
19.80
21.18
17.36
21.44
24.04
51
7.19
Gross margin%
29.42
27.50
26.83
24.28
21.68
24.57
22.46
22.45
22.53
25.08
2.65
22.53
24.42
54
9.34
Operating margin%
23.25
25.94
27.14
26.51
29.50
27.33
29.23
27.14
24.59
22.31
29.21
27.14
26.82
34
2.10
Net margin%
8.57
7.54
4.82
3.72
4.95
7.89
4.96
7.61
5.26
5.42
18.77
5.42
5.34
72
20.56
P/E ratio (avg)x
27.58
29.80
29.51
32.62
31.02
29.50
31.85
31.16
31.65
29.55
23.26
31.16
30.41
64
26.84
EV/EBITx
14.54
13.40
11.75
10.21
9.097
8.361
8.773
8.141
7.481
6.867
21.29
8.141
8.935
9
10.92
FCF yield (avg)%
26.85
27.99
26.55
27.67
29.71
31.06
30.00
32.24
30.21
29.33
20.07
30.21
29.52
65
16.57
FCF margin%
11.43
10.52
13.17
13.66
16.47
18.15
20.90
21.21
21.50
23.11
21.27
21.21
17.31
47
0.984
FCF / Net incomex
0.573
0.603
0.631
0.650
0.586
0.578
0.577
0.633
0.603
0.600
1.250
0.600
0.601
61
24.77
ROIC%
25.51
27.42
26.00
26.92
26.12
26.00
25.25
25.56
23.21
23.66
7.04
25.25
25.78
87
16.81
Return on equity%
26.10
28.83
28.99
31.25
28.47
28.24
29.05
31.96
30.74
29.57
25.29
29.57
29.02
70
13.61
Return on assets%
13.32
12.29
10.46
11.33
11.48
11.19
10.13
7.26
6.36
7.36
25.69
7.36
10.82
35
601.20
EPS₩
2,060
2,076
2,419
2,432
2,532
2,459
2,780
3,266
3,911
4,513
672.83
12.26%
9.81%
—
29.85
EPS growth%
23.20
24.21
22.35
22.70
23.93
25.60
26.22
23.31
21.51
20.71
3.74
23.31
23.25
90
522.65
Bookvalue per sh₩
477.83
462.51
451.42
433.51
377.68
346.96
299.91
289.41
278.27
287.76
417.22
(5.29%)
(6.27%)
—
893.94
FCF per share₩
616.16
597.36
654.78
597.97
578.81
614.89
641.98
624.25
670.21
684.33
821.11
3.41%
1.12%
—
891.43
Dividend per sh₩
804.01
912.55
976.97
1,032
1,129
1,209
1,256
1,474
1,494
1,546
322.66
6.48%
8.73%
—
5.85
Div yield (avg)%
15.29
13.07
10.48
10.01
8.39
6.57
9.22
6.32
4.88
7.03
27.37
6.57
8.81
36
13.31
Payout ratio%
32.33
30.47
30.67
31.62
29.00
26.19
24.56
27.07
28.81
31.50
4.88
27.07
29.73
43
11.24
Shares (diluted)M
11.21
12.00
11.80
11.81
13.62
13.42
14.20
13.36
13.50
13.16
11.05
(0.69%)
0.87%
83
9.88
Buyback yield%
29.49
31.44
29.49
28.12
30.24
31.25
32.92
35.62
36.31
37.20
2.43
35.62
31.34
25
0.802
D/E ratiox
1.284
1.319
1.551
1.811
1.735
1.802
2.117
2.132
2.235
2.248
0.115
2.132
1.806
69
7.192
Enterprise value₩B
10.67
9.848
8.546
8.975
9.357
7.988
7.013
7.018
6.804
7.101
34.86
(5.37%)
(3.67%)
42
18.48
LT debt₩B
41.62
42.89
43.17
45.83
45.39
49.23
54.07
59.34
56.65
56.38
32.83
4.43%
4.50%
79
Revenue
₩31.45B
1.37%
1.00×
Cost of revenue
₩22.02B
1.37%
1.00×
Operating expenses
₩5.627B
1.35%
1.00×
Property and equipment
18.67%
Spread over hurdle
(4.07%)