31.77
Revenue₩B
28.14
30.95
33.14
35.81
38.79
41.58
45.54
49.88
55.11
60.78
34.10
9.40%
8.64%
18
3.89
Revenue growth%
8.48
9.82
8.31
9.65
7.49
4.78
7.36
9.08
10.59
10.59
2.10
9.08
8.78
49
18.83
Gross margin%
13.47
10.81
12.36
14.04
12.37
13.35
15.82
13.32
10.78
12.86
9.96
13.32
13.09
46
17.37
Operating margin%
16.80
18.68
19.72
19.85
17.68
15.85
14.38
15.41
13.78
12.20
6.81
14.38
16.33
70
24.46
Net margin%
22.00
19.83
20.57
17.92
16.44
14.24
12.14
13.37
13.79
12.21
16.00
13.37
15.34
37
16.65
P/E ratio (avg)x
7.154
7.909
8.162
9.218
10.36
11.38
11.73
11.88
14.01
14.74
27.77
11.88
10.87
65
26.71
EV/EBITx
20.33
20.94
18.80
18.77
17.59
17.43
17.74
16.85
17.80
18.63
25.81
17.74
18.22
52
14.43
FCF yield (avg)%
28.22
30.49
32.22
33.75
33.14
32.81
30.98
33.78
33.88
33.82
17.87
33.78
32.97
29
28.62
FCF margin%
33.39
34.11
32.18
33.13
31.58
30.26
32.36
30.79
30.18
29.40
8.96
30.26
31.88
35
1.335
FCF / Net incomex
0.602
0.658
0.722
0.730
0.855
0.936
0.958
1.119
1.195
1.284
1.469
1.119
0.895
84
21.45
ROIC%
3.29
2.01
2.99
3.41
1.12
0.40
3.04
4.29
1.38
3.39
29.10
3.04
3.02
45
18.34
Return on equity%
16.41
18.43
16.06
17.50
19.44
20.11
18.34
20.44
21.65
24.19
14.15
20.44
18.94
7
9.02
Return on assets%
21.45
20.91
19.52
19.75
19.28
16.76
14.29
12.63
15.51
12.93
15.86
14.29
18.02
6
1,763
EPS₩
2,547
2,499
2,660
3,015
3,093
3,423
3,372
3,592
3,905
4,371
1,851
7.16%
5.38%
—
11.32
EPS growth%
17.26
17.22
18.23
19.34
20.24
22.22
23.47
25.32
27.58
27.47
5.12
25.32
21.23
70
2,314
Bookvalue per sh₩
1,297
1,420
1,367
1,479
1,435
1,516
1,593
1,502
1,403
1,277
494.87
(2.30%)
(0.50%)
—
743.37
FCF per share₩
503.71
577.51
569.16
630.37
733.79
839.01
888.24
961.91
1,078
1,242
2,013
11.11%
10.01%
—
1,987
Dividend per sh₩
1,022
1,132
1,288
1,327
1,513
1,599
1,471
1,656
1,694
1,540
875.46
0.35%
3.43%
—
20.92
Div yield (avg)%
17.88
17.79
18.06
19.60
21.11
23.55
24.83
24.26
26.15
23.34
19.04
24.26
22.22
89
7.94
Payout ratio%
25.07
25.96
26.69
27.43
28.32
28.89
26.47
27.61
29.04
28.60
4.93
28.60
27.52
81
12.98
Shares (diluted)M
20.07
21.19
21.57
21.17
23.29
23.06
24.23
24.74
28.02
33.05
12.62
7.25%
6.73%
59
8.14
Buyback yield%
7.29
9.66
6.72
7.03
5.64
6.19
8.79
6.83
7.08
5.45
17.91
6.83
6.93
32
1.703
D/E ratiox
0.568
0.552
0.588
0.529
0.569
0.494
0.479
0.482
0.461
0.493
0.358
0.482
0.512
88
38.82
Enterprise value₩B
10.60
11.25
12.29
13.62
12.37
11.85
11.03
11.03
10.83
9.653
24.44
(4.83%)
(0.65%)
53
11.46
LT debt₩B
32.00
29.69
30.81
34.58
36.52
41.21
45.57
45.34
43.00
42.78
37.49
3.21%
2.09%
40
Revenue
₩60.78B
8.64%
1.00×
Cost of revenue
₩42.55B
8.64%
1.00×
Operating expenses
₩8.563B
8.62%
1.00×
Property and equipment
14.79%
Spread over hurdle
(2.14%)