12.63
Revenue₩B
8.320
9.150
10.02
11.03
12.06
13.18
14.50
15.72
16.75
18.10
13.10
8.46%
8.81%
73
22.14
Revenue growth%
20.11
17.99
20.33
19.38
22.22
20.17
18.72
19.99
18.81
16.23
4.61
18.81
19.69
66
21.92
Gross margin%
24.96
23.87
25.43
23.32
23.19
24.44
26.80
23.91
26.72
25.11
12.77
25.11
24.70
89
29.13
Operating margin%
13.97
14.73
12.39
10.36
9.20
10.22
12.99
10.45
8.85
6.52
12.98
10.22
10.41
90
12.23
Net margin%
21.41
24.04
26.32
24.26
22.04
24.04
21.88
19.45
19.86
20.29
29.05
20.29
21.96
21
16.51
P/E ratio (avg)x
13.31
11.93
12.44
12.38
13.50
14.44
14.22
13.04
14.23
14.57
11.71
14.23
13.40
67
11.01
EV/EBITx
27.72
26.41
24.02
26.24
28.81
27.26
28.41
30.47
27.57
23.83
37.72
27.57
27.41
60
16.48
FCF yield (avg)%
22.11
19.29
16.96
14.31
14.28
15.69
13.81
13.48
12.48
11.85
17.23
13.48
14.29
75
29.01
FCF margin%
21.68
23.01
21.84
24.64
27.53
24.58
27.27
30.25
29.23
29.13
2.83
29.13
25.96
77
0.490
FCF / Net incomex
1.291
1.178
1.271
1.214
1.276
1.197
1.161
1.227
1.307
1.251
1.390
1.227
1.239
7
22.76
ROIC%
10.94
12.19
13.75
14.08
16.81
17.13
14.27
12.72
10.91
10.02
18.07
12.72
13.23
46
12.56
Return on equity%
29.76
28.29
29.43
31.92
32.91
33.92
36.63
39.37
40.54
39.60
25.31
39.37
33.41
59
16.99
Return on assets%
14.76
13.86
14.73
13.27
12.09
13.39
11.42
9.39
10.34
10.21
9.35
10.34
12.68
15
665.63
EPS₩
234.24
269.97
263.95
304.27
312.64
313.03
356.60
384.64
368.80
404.60
732.32
5.29%
5.87%
—
24.18
EPS growth%
0.75
0.40
2.70
4.10
2.84
4.67
5.46
7.20
7.59
5.60
19.46
5.60
4.39
26
788.85
Bookvalue per sh₩
115.73
111.81
101.58
109.25
105.39
98.32
103.44
90.66
99.52
86.68
506.89
(3.83%)
(3.12%)
—
724.95
FCF per share₩
1,031
1,022
1,115
1,122
1,209
1,427
1,669
1,991
1,998
2,291
142.95
13.64%
8.30%
—
956.00
Dividend per sh₩
1,284
1,311
1,438
1,620
1,792
1,843
1,899
2,176
2,472
2,894
901.81
10.07%
9.57%
—
23.33
Div yield (avg)%
19.50
18.62
16.27
17.69
17.56
15.10
14.07
13.39
12.20
12.00
16.39
13.39
15.68
73
14.55
Payout ratio%
9.91
7.74
7.27
5.27
8.24
8.80
7.15
9.33
9.47
7.42
14.23
8.80
7.99
71
12.97
Shares (diluted)M
12.63
12.85
13.07
11.77
11.17
11.72
11.80
12.42
11.55
10.93
12.85
(0.44%)
(2.27%)
39
7.36
Buyback yield%
10.79
8.91
11.02
11.58
13.89
16.50
14.09
11.11
12.92
12.97
24.31
12.97
12.25
45
0.475
D/E ratiox
0.334
0.351
0.385
0.390
0.395
0.366
0.406
0.401
0.408
0.372
1.435
0.401
0.388
69
15.19
Enterprise value₩B
10.34
11.62
13.27
13.91
16.01
16.39
15.55
18.05
18.07
18.96
4.468
3.45%
6.90%
22
1.343
LT debt₩B
20.15
22.86
24.14
25.36
26.19
31.68
38.01
43.34
45.45
53.44
16.49
15.33%
11.80%
52
Revenue
₩18.10B
8.81%
1.00×
Cost of revenue
₩12.67B
8.81%
1.00×
Operating expenses
₩3.369B
8.78%
1.00×
Cash and investments
19.27%
Property and equipment
15.60%
Spread over hurdle
(3.29%)