8.044
Revenue₩B
7.218
7.668
8.260
8.578
9.133
9.395
9.852
10.14
10.64
11.26
8.547
4.28%
5.19%
50
8.82
Revenue growth%
7.08
4.55
1.67
4.23
3.46
5.12
5.83
5.68
7.87
5.96
20.99
5.83
5.40
57
6.60
Gross margin%
9.44
11.54
10.74
9.90
9.65
11.87
10.64
9.10
8.85
9.38
15.67
9.38
9.78
63
25.01
Operating margin%
17.60
17.60
18.14
18.39
20.44
21.78
20.86
18.78
20.71
18.35
18.86
20.71
18.59
35
24.32
Net margin%
22.27
19.86
17.73
16.11
18.16
19.69
20.24
20.00
20.49
18.29
17.04
20.00
19.78
87
11.70
P/E ratio (avg)x
43.90
43.21
42.21
47.45
44.91
47.36
50.08
58.67
67.78
63.75
9.928
58.67
47.41
53
29.81
EV/EBITx
19.98
21.32
23.76
25.22
27.48
26.36
25.26
22.33
23.32
25.82
16.86
25.26
24.49
41
23.43
FCF yield (avg)%
14.41
13.94
15.79
16.66
17.49
15.79
15.10
14.94
15.91
18.57
25.66
15.79
15.79
13
12.96
FCF margin%
21.34
20.24
20.48
22.71
24.88
26.06
25.76
25.93
28.67
26.33
25.34
26.06
25.32
95
1.653
FCF / Net incomex
1.325
1.298
1.322
1.317
1.267
1.214
1.191
1.323
1.292
1.139
1.534
1.214
1.295
78
22.33
ROIC%
12.82
15.31
14.21
16.73
15.53
16.07
16.49
16.73
16.96
19.32
28.74
16.73
16.28
15
8.28
Return on equity%
9.51
7.08
8.65
10.13
7.17
7.77
10.18
7.80
9.31
6.98
27.50
7.80
8.22
79
3.65
Return on assets%
28.63
30.97
29.96
29.81
28.91
31.55
32.55
33.85
34.14
31.36
18.76
32.55
31.17
46
170.66
EPS₩
238.02
249.91
291.79
289.28
301.51
324.10
334.65
384.61
439.43
434.48
183.06
7.58%
7.80%
—
7.61
EPS growth%
7.66
6.10
7.69
6.59
8.78
8.94
7.74
6.43
6.75
8.43
14.49
7.74
7.68
81
85.67
Bookvalue per sh₩
236.74
245.77
256.66
291.13
316.28
301.36
313.97
331.78
368.23
373.67
47.43
3.39%
5.71%
—
168.59
FCF per share₩
191.69
175.92
151.17
128.50
114.33
119.52
111.60
111.06
110.90
107.94
195.58
(1.14%)
(5.04%)
—
146.60
Dividend per sh₩
80.19
71.20
65.81
66.48
58.46
59.36
60.57
63.54
63.28
67.85
152.52
3.03%
(1.56%)
—
27.44
Div yield (avg)%
30.97
28.35
25.64
26.62
26.15
24.20
24.57
22.00
19.01
19.32
20.69
22.00
25.10
22
23.77
Payout ratio%
9.24
10.21
10.35
9.44
7.21
6.53
8.53
5.61
5.44
5.53
11.51
5.61
7.87
38
13.79
Shares (diluted)M
10.84
9.299
8.348
7.621
7.529
8.071
7.625
7.281
7.022
6.233
14.38
(3.71%)
(5.69%)
48
20.70
Buyback yield%
18.80
19.34
18.86
18.97
21.20
21.42
19.02
20.16
18.86
19.46
6.66
19.46
19.18
24
1.766
D/E ratiox
0.784
0.811
0.783
0.716
0.613
0.621
0.587
0.525
0.543
0.462
0.259
0.543
0.617
58
5.252
Enterprise value₩B
6.821
6.679
7.483
7.580
8.112
7.563
7.387
7.381
6.984
7.594
2.641
(1.31%)
2.35%
93
0.637
LT debt₩B
7.907
7.691
8.449
8.251
8.897
9.410
9.567
10.77
11.09
11.09
6.351
4.51%
5.09%
66
Revenue
₩11.26B
5.19%
1.00×
Cost of revenue
₩6.171B
5.06%
0.99×
Operating expenses
₩2.370B
5.70%
1.05×
Property and equipment
18.35%
Cash and investments
17.27%
Return on capital
168.37%
Spread over hurdle
160.87%