17.06
Revenue₩B
19.85
19.84
20.27
20.57
21.49
22.08
23.01
23.80
24.93
25.11
18.79
3.17%
2.82%
7
2.26
Revenue growth%
29.83
31.69
29.74
28.98
30.04
32.72
33.53
33.03
30.91
29.75
17.54
32.72
30.47
57
10.16
Gross margin%
11.68
9.81
7.22
4.84
6.70
8.96
7.14
5.56
8.39
7.42
16.21
7.42
7.32
12
6.63
Operating margin%
16.95
15.80
16.27
18.91
19.40
21.08
20.25
20.25
18.94
18.26
17.47
20.25
18.92
56
28.26
Net margin%
19.62
18.80
17.62
17.77
16.46
15.16
13.23
12.59
12.79
11.45
24.54
12.79
15.81
43
27.30
P/E ratio (avg)x
28.81
30.61
30.27
34.47
33.61
32.60
36.13
40.84
46.58
53.00
25.20
40.84
34.04
62
18.95
EV/EBITx
7.108
6.978
8.062
7.838
8.083
9.201
9.662
10.64
10.82
11.71
32.04
10.64
8.642
15
13.74
FCF yield (avg)%
9.66
11.27
12.45
11.51
8.97
7.47
8.99
9.50
9.02
6.40
8.53
8.99
9.26
28
20.97
FCF margin%
5.13
6.23
7.57
4.71
7.58
9.57
10.42
7.74
5.23
6.45
16.91
7.74
7.01
93
0.711
FCF / Net incomex
0.289
0.308
0.332
0.354
0.309
0.330
0.284
0.306
0.318
0.309
0.216
0.309
0.309
47
21.77
ROIC%
11.16
12.02
12.78
15.17
15.59
18.14
15.19
16.20
19.12
17.45
3.84
17.45
15.39
77
22.43
Return on equity%
20.03
19.98
18.73
17.30
19.70
19.91
18.13
20.84
21.63
22.98
21.47
20.84
19.94
87
9.42
Return on assets%
21.63
24.32
25.39
26.61
23.81
21.39
20.86
23.53
23.05
21.57
4.23
21.57
23.29
22
137.13
EPS₩
363.31
407.95
415.47
421.38
465.61
468.74
462.91
495.34
530.23
544.87
140.71
3.19%
3.95%
—
28.69
EPS growth%
20.35
18.23
17.59
16.18
17.98
16.75
16.54
17.44
14.50
15.49
3.35
16.54
17.10
61
396.98
Bookvalue per sh₩
70.64
78.06
84.48
76.19
71.49
64.26
70.40
75.97
73.01
67.84
381.23
(1.04%)
(1.30%)
—
349.71
FCF per share₩
476.81
519.04
512.08
519.11
474.25
518.67
572.49
598.49
623.35
684.95
100.04
7.63%
2.88%
—
374.87
Dividend per sh₩
247.41
284.53
313.09
310.69
291.55
308.84
335.42
325.42
349.33
365.97
265.24
4.65%
4.01%
—
25.30
Div yield (avg)%
16.50
16.27
18.86
17.49
16.16
17.93
17.96
15.38
13.12
15.60
7.03
15.60
16.38
71
5.77
Payout ratio%
19.44
20.98
21.95
23.04
20.96
21.76
24.46
25.45
25.85
26.31
9.96
25.45
22.49
44
36.55
Shares (diluted)M
33.72
30.61
29.50
30.04
31.83
33.20
31.49
32.85
29.76
26.88
36.81
(3.33%)
(2.77%)
42
20.07
Buyback yield%
0.40
0.85
0.83
0.40
1.92
0.40
1.87
1.96
0.40
0.40
7.53
0.40
0.62
16
0.769
D/E ratiox
0.956
0.941
0.944
1.011
1.110
1.267
1.323
1.542
1.613
1.833
0.355
1.542
1.188
88
20.50
Enterprise value₩B
10.07
10.10
10.51
9.687
8.444
7.651
8.026
7.925
7.949
7.494
14.18
(2.36%)
(3.90%)
73
11.03
LT debt₩B
23.06
24.40
26.30
27.00
26.99
26.78
28.19
27.35
30.61
30.78
19.69
2.66%
2.48%
71
Revenue
₩25.11B
2.82%
1.00×
Cost of revenue
₩14.26B
2.97%
1.01×
Operating expenses
₩3.837B
2.72%
0.99×
Property and equipment
14.71%
Goodwill & intangibles
14.32%
Spread over hurdle
41.01%