33.35
Revenue₩B
32.36
33.14
33.33
33.93
34.48
35.70
37.32
38.53
39.67
40.26
35.87
3.14%
2.35%
95
19.15
Revenue growth%
29.36
28.24
29.70
27.15
25.97
25.73
28.32
29.91
27.04
28.92
18.35
28.32
28.28
59
22.10
Gross margin%
17.85
15.18
14.28
11.55
12.29
11.76
10.47
8.90
9.47
7.36
15.29
9.47
11.65
80
18.41
Operating margin%
9.34
9.95
10.00
7.04
8.36
7.15
5.94
6.59
7.80
7.64
28.45
7.15
7.72
94
22.36
Net margin%
18.49
17.90
20.65
19.11
21.86
23.91
24.38
22.96
20.95
23.61
7.68
23.61
21.41
60
27.13
P/E ratio (avg)x
47.70
53.30
59.00
59.54
69.93
70.96
78.04
80.63
94.08
104.3
16.44
80.63
70.45
59
26.33
EV/EBITx
23.40
23.77
23.47
22.84
21.27
22.07
22.18
25.16
24.80
25.65
27.14
24.80
23.43
85
23.56
FCF yield (avg)%
0.40
2.57
4.76
7.69
5.15
6.19
8.67
6.47
5.36
7.34
29.47
6.47
5.77
82
29.35
FCF margin%
22.65
23.99
23.07
22.02
22.75
20.71
19.28
19.98
18.63
15.92
13.06
19.28
21.37
71
1.072
FCF / Net incomex
0.335
0.309
0.340
0.366
0.395
0.361
0.381
0.404
0.392
0.416
1.067
0.392
0.374
25
15.77
ROIC%
22.92
22.03
22.48
22.77
20.34
18.04
20.06
19.29
17.60
20.36
2.20
19.29
20.35
49
5.78
Return on equity%
10.82
8.32
9.44
8.22
7.23
4.27
5.83
3.37
3.69
1.06
25.08
3.69
6.53
37
17.42
Return on assets%
26.63
29.59
30.51
28.75
30.59
29.44
30.50
30.05
32.01
32.04
21.85
30.50
30.28
44
231.52
EPS₩
1,001
1,056
1,131
1,117
1,289
1,410
1,528
1,673
1,758
1,756
256.35
6.38%
6.60%
—
22.60
EPS growth%
7.50
6.72
9.31
10.45
10.06
7.74
10.26
12.86
10.62
9.84
5.82
10.26
9.95
93
427.30
Bookvalue per sh₩
614.04
647.94
634.97
678.68
696.24
756.34
705.03
773.65
806.53
896.39
486.20
5.18%
3.37%
—
247.66
FCF per share₩
1,262
1,232
1,244
1,303
1,334
1,453
1,431
1,609
1,699
1,909
269.67
7.43%
4.86%
—
793.99
Dividend per sh₩
591.28
609.60
553.72
513.30
522.33
537.16
585.59
513.86
489.15
528.52
552.81
0.24%
(2.43%)
—
19.18
Div yield (avg)%
13.29
14.80
16.80
14.54
13.15
11.75
13.22
11.62
9.38
6.49
20.64
11.62
13.19
66
19.16
Payout ratio%
11.06
8.92
10.95
9.56
9.16
6.77
4.90
3.21
0.71
2.79
7.71
3.21
7.84
50
32.52
Shares (diluted)M
32.50
35.83
36.71
34.43
33.55
34.23
38.30
41.16
44.88
49.15
33.01
7.93%
4.82%
25
20.34
Buyback yield%
32.85
35.09
33.22
34.81
34.78
33.18
30.68
29.93
29.40
28.87
9.50
29.93
33.02
26
1.375
D/E ratiox
0.434
0.379
0.372
0.326
0.345
0.313
0.284
0.282
0.260
0.255
0.126
0.282
0.320
62
15.93
Enterprise value₩B
13.27
14.29
12.20
12.96
12.31
11.55
10.56
10.05
8.522
7.475
28.20
(9.49%)
(7.01%)
38
18.28
LT debt₩B
42.91
40.87
38.09
41.71
38.93
44.45
49.19
47.80
45.55
45.47
5.726
3.15%
0.33%
80
Revenue
₩40.26B
2.35%
1.00×
Cost of revenue
₩27.10B
2.28%
0.99×
Operating expenses
₩6.879B
2.79%
1.04×
Goodwill & intangibles
19.55%
Property and equipment
17.12%
Spread over hurdle
87.30%