22.78
Revenue₩B
14.90
16.44
18.04
19.73
21.01
22.25
24.27
26.44
28.40
30.65
24.79
7.84%
8.55%
82
9.97
Revenue growth%
32.80
31.74
33.20
30.91
29.25
32.21
34.47
35.18
34.41
33.65
5.68
34.41
33.00
34
26.42
Gross margin%
16.15
13.90
14.81
12.93
10.98
10.21
9.86
8.78
10.40
12.66
17.40
10.21
11.82
94
21.51
Operating margin%
25.91
25.75
22.87
25.11
27.46
29.45
27.70
28.42
29.20
27.74
15.24
28.42
27.58
88
8.77
Net margin%
4.41
3.01
1.59
0.40
2.12
3.74
3.54
3.88
1.17
0.40
11.05
3.54
2.57
41
36.52
P/E ratio (avg)x
21.63
23.47
23.56
24.20
26.70
25.34
27.43
31.36
31.60
31.80
19.60
31.36
26.02
63
23.63
EV/EBITx
9.419
8.956
9.423
9.248
9.360
9.258
8.879
9.267
9.299
10.15
21.41
9.267
9.283
20
7.83
FCF yield (avg)%
25.61
26.59
25.74
22.96
20.41
20.67
22.24
19.63
18.32
17.06
23.37
19.63
21.46
87
10.19
FCF margin%
14.04
13.29
13.63
11.97
12.63
15.18
16.50
17.39
14.90
15.30
9.80
15.30
14.47
43
0.840
FCF / Net incomex
1.990
1.979
1.900
2.064
2.328
2.323
2.506
2.459
2.377
2.659
0.397
2.459
2.326
76
21.02
ROIC%
14.73
15.58
16.43
16.75
14.49
16.68
15.37
17.98
20.71
20.18
22.05
17.98
16.55
54
28.30
Return on equity%
22.64
20.22
19.08
19.07
17.90
19.22
19.05
19.22
20.47
21.30
4.62
19.22
19.22
58
4.73
Return on assets%
22.93
25.26
24.69
23.57
21.51
18.87
16.02
13.41
13.39
11.54
12.95
13.41
20.19
75
916.11
EPS₩
714.34
733.16
682.26
653.27
743.54
848.68
826.32
873.70
818.52
874.28
975.48
3.29%
2.41%
—
13.41
EPS growth%
17.57
16.66
16.24
18.61
20.06
21.40
19.53
21.45
23.34
23.00
29.53
21.45
19.79
25
394.54
Bookvalue per sh₩
536.83
566.16
581.02
615.43
642.95
747.33
786.19
836.66
818.91
891.51
241.72
6.76%
6.19%
—
515.83
FCF per share₩
546.75
557.15
557.74
515.94
442.87
406.89
431.20
433.14
404.46
357.48
954.82
(4.19%)
(5.05%)
—
572.95
Dividend per sh₩
630.60
696.51
754.95
842.05
893.60
938.04
1,030
1,077
1,217
1,124
439.18
4.69%
5.58%
—
9.56
Div yield (avg)%
15.08
15.63
17.85
18.64
20.19
22.63
23.60
22.98
25.31
25.16
13.01
23.60
21.41
52
5.05
Payout ratio%
20.76
22.48
20.68
19.10
20.46
19.26
21.96
24.52
26.96
24.50
6.32
24.50
21.36
39
41.83
Shares (diluted)M
53.35
52.24
53.92
55.84
51.07
55.34
56.35
59.78
67.69
64.34
42.35
4.73%
2.72%
5
23.14
Buyback yield%
12.34
10.13
13.11
15.68
14.19
13.73
12.17
13.22
15.69
14.31
16.69
13.73
13.47
74
0.246
D/E ratiox
0.584
0.584
0.618
0.627
0.587
0.595
0.532
0.532
0.517
0.476
0.900
0.532
0.584
48
24.25
Enterprise value₩B
2.057
2.108
2.262
2.504
2.731
2.663
3.054
2.940
2.768
2.551
6.786
(1.35%)
2.82%
69
9.520
LT debt₩B
4.588
4.862
4.283
3.738
3.541
3.166
2.862
3.130
2.689
2.765
20.34
(4.83%)
(5.01%)
58
Revenue
₩30.65B
8.55%
1.00×
Cost of revenue
₩20.75B
8.37%
0.98×
Operating expenses
₩6.363B
8.99%
1.04×
Cash and investments
18.97%
Property and equipment
18.77%
Spread over hurdle
(1.09%)