12.36
Revenue₩B
19.34
19.83
20.05
20.64
21.63
22.70
23.53
24.39
25.64
25.89
12.74
3.66%
3.27%
12
13.86
Revenue growth%
13.28
10.48
12.92
15.66
14.97
16.39
18.17
15.47
12.49
12.78
10.92
15.47
14.12
62
19.29
Gross margin%
16.95
17.27
15.23
17.29
18.40
17.60
16.69
14.93
13.39
12.87
27.53
14.93
16.82
65
25.98
Operating margin%
25.26
27.71
30.62
28.65
27.46
26.53
26.53
28.29
27.22
30.13
26.53
27.22
27.58
77
15.12
Net margin%
19.76
20.29
20.86
19.08
20.03
20.73
17.90
19.75
20.36
20.32
8.55
20.32
20.16
83
19.42
P/E ratio (avg)x
11.79
12.67
12.99
11.79
10.04
10.42
10.50
9.794
9.929
10.53
27.55
10.42
10.51
54
24.77
EV/EBITx
4.580
4.903
4.899
4.495
4.471
4.297
3.743
3.753
3.651
3.543
20.85
3.743
4.384
63
19.28
FCF yield (avg)%
4.07
6.91
6.63
4.56
7.23
4.62
2.99
1.01
0.40
0.40
25.17
1.01
4.31
17
25.78
FCF margin%
6.96
7.98
10.30
9.71
6.89
7.72
7.88
9.35
11.91
12.01
3.77
9.35
8.67
39
0.742
FCF / Net incomex
1.192
1.330
1.291
1.365
1.379
1.332
1.574
1.820
1.793
2.090
0.258
1.793
1.372
16
25.92
ROIC%
6.96
6.87
8.94
9.08
8.45
10.03
10.12
10.02
8.78
10.61
11.37
10.03
9.01
42
13.43
Return on equity%
1.96
2.64
0.40
0.40
0.46
0.54
0.40
1.03
0.78
3.56
13.41
0.78
0.66
21
14.88
Return on assets%
13.60
11.60
13.90
15.94
17.82
20.42
21.29
21.30
22.30
22.53
13.60
21.30
19.12
70
291.09
EPS₩
127.21
134.05
146.92
167.25
194.33
203.57
208.13
199.80
200.27
217.16
311.08
2.25%
5.45%
—
8.56
EPS growth%
12.68
11.14
9.15
7.31
10.25
12.79
11.64
10.22
12.38
10.98
20.56
11.64
11.06
57
70.94
Bookvalue per sh₩
696.25
806.08
907.08
1,006
1,044
1,056
1,217
1,372
1,613
1,716
131.57
10.46%
9.57%
—
323.81
FCF per share₩
553.24
621.69
716.71
808.48
813.20
818.85
802.43
815.82
860.08
845.85
101.50
0.79%
5.33%
—
272.34
Dividend per sh₩
305.16
354.87
394.09
391.26
376.01
408.79
474.57
458.07
473.97
469.71
302.42
4.55%
5.11%
—
23.81
Div yield (avg)%
3.55
5.03
7.98
6.35
4.98
4.15
1.96
0.65
0.40
2.09
10.23
1.96
3.85
42
17.37
Payout ratio%
17.99
17.83
19.37
20.06
21.47
24.12
25.14
23.75
23.86
22.69
13.29
23.86
22.08
24
33.22
Shares (diluted)M
41.26
45.09
43.90
44.57
47.19
43.85
48.09
46.57
47.24
49.57
33.82
0.99%
2.25%
76
13.68
Buyback yield%
7.68
8.93
10.77
8.67
10.31
12.57
13.38
11.75
13.79
12.02
3.80
12.57
11.26
62
0.434
D/E ratiox
1.917
2.284
2.204
2.613
2.755
2.837
2.919
3.453
3.392
3.918
0.104
3.392
2.796
35
20.46
Enterprise value₩B
6.425
5.641
5.457
5.271
5.180
4.877
4.712
4.730
4.856
5.297
8.955
0.45%
(3.14%)
38
3.452
LT debt₩B
7.485
7.884
8.547
8.015
7.901
6.788
6.950
6.121
5.875
5.257
19.98
(7.82%)
(4.79%)
92
Revenue
₩25.89B
3.27%
1.00×
Cost of revenue
₩13.93B
3.24%
1.00×
Operating expenses
₩5.215B
3.04%
0.98×
Property and equipment
14.55%
Spread over hurdle
41.56%