8.144
Revenue₩B
10.64
11.20
11.92
12.69
13.39
14.11
15.36
16.07
17.40
18.85
8.465
7.08%
6.38%
41
2.27
Revenue growth%
7.40
5.95
4.68
7.28
9.01
10.44
9.10
11.66
11.41
12.78
23.80
11.41
9.06
43
7.25
Gross margin%
27.33
25.72
23.34
23.99
22.81
25.20
25.80
28.27
26.81
24.06
16.31
25.80
25.46
41
4.84
Operating margin%
24.13
23.57
25.24
25.07
27.89
28.17
28.92
26.62
27.18
27.59
18.10
27.59
26.90
6
17.33
Net margin%
11.24
9.25
7.60
8.87
8.48
8.53
7.64
6.54
3.93
3.22
7.40
6.54
8.06
41
28.68
P/E ratio (avg)x
25.96
23.13
19.63
18.97
19.98
18.95
17.48
17.16
15.83
15.68
33.87
17.16
18.96
24
25.57
EV/EBITx
17.20
17.66
20.58
21.11
20.71
22.12
23.83
26.55
28.27
29.03
9.045
26.55
21.62
26
27.25
FCF yield (avg)%
25.56
23.67
25.69
27.40
28.70
26.60
26.26
23.41
23.79
26.60
23.02
26.26
25.98
33
7.40
FCF margin%
23.16
23.36
23.40
21.94
23.75
22.22
23.70
22.77
23.55
22.91
18.82
22.91
23.26
92
0.668
FCF / Net incomex
1.668
1.440
1.447
1.550
1.446
1.335
1.394
1.435
1.382
1.405
1.220
1.394
1.438
32
11.83
ROIC%
21.92
20.73
21.82
19.42
21.81
20.33
22.38
19.41
21.63
20.80
11.57
20.80
21.22
47
4.59
Return on equity%
13.78
13.39
11.52
8.79
9.46
6.70
4.61
6.16
7.50
10.38
11.29
6.70
9.12
78
2.24
Return on assets%
18.62
19.38
16.99
16.88
18.28
19.35
20.33
20.67
21.41
20.62
14.25
20.62
19.36
80
194.27
EPS₩
377.43
386.48
360.63
336.55
292.16
275.68
294.83
274.51
253.13
242.67
215.43
(3.64%)
(4.73%)
—
14.49
EPS growth%
0.40
0.43
0.40
0.40
0.40
0.40
0.40
0.71
3.53
6.19
20.27
0.71
0.40
52
857.23
Bookvalue per sh₩
423.22
412.29
362.08
337.26
363.56
403.32
356.99
328.10
318.03
353.17
808.07
(0.58%)
(0.74%)
—
356.19
FCF per share₩
1,091
1,173
1,151
1,208
1,253
1,253
1,466
1,480
1,574
1,606
576.16
5.09%
4.41%
—
228.65
Dividend per sh₩
320.85
341.02
349.64
348.53
408.29
444.29
464.09
446.76
469.67
506.18
181.57
4.39%
4.20%
—
5.80
Div yield (avg)%
24.73
22.66
25.20
23.51
22.39
22.95
25.81
26.28
25.63
23.26
16.97
25.63
24.12
58
15.09
Payout ratio%
23.38
23.21
24.62
21.87
22.99
25.03
22.91
21.30
19.56
20.19
4.44
21.30
22.95
75
6.647
Shares (diluted)M
6.371
5.942
5.729
5.443
5.825
5.241
4.785
4.467
4.126
4.429
6.425
(5.33%)
(4.17%)
61
15.57
Buyback yield%
6.55
4.68
6.17
3.54
0.93
0.58
0.40
2.71
0.90
0.40
25.21
0.58
1.82
44
1.232
D/E ratiox
0.658
0.701
0.690
0.730
0.717
0.721
0.776
0.783
0.943
0.946
0.290
0.783
0.725
38
11.31
Enterprise value₩B
16.59
17.91
20.72
19.82
21.04
19.62
21.53
23.36
21.63
20.07
9.372
(0.93%)
3.12%
76
14.68
LT debt₩B
7.711
7.970
8.226
9.319
8.820
9.438
8.947
9.186
9.247
10.47
12.57
3.48%
3.72%
93
Revenue
₩18.85B
6.38%
1.00×
Cost of revenue
₩12.84B
6.18%
0.98×
Operating expenses
₩3.695B
7.09%
1.07×
Property and equipment
17.83%
Spread over hurdle
(2.50%)