5.189
Revenue₩B
10.12
10.18
10.32
10.57
10.93
11.31
11.47
11.84
12.26
12.67
5.398
3.00%
2.25%
69
17.50
Revenue growth%
17.08
18.70
18.05
17.88
16.84
16.17
14.70
17.26
18.13
16.72
27.44
16.72
17.17
84
27.57
Gross margin%
22.86
21.24
20.93
20.05
22.05
22.41
20.54
20.18
20.49
22.53
15.54
20.54
21.09
23
24.17
Operating margin%
10.20
11.00
9.83
9.50
12.16
9.77
9.60
12.15
9.78
8.33
24.94
9.77
9.80
16
5.56
Net margin%
27.86
26.20
23.79
25.72
25.86
23.33
23.11
24.85
23.29
23.34
23.41
23.33
24.32
49
9.043
P/E ratio (avg)x
28.20
27.53
25.38
25.47
21.78
18.73
17.65
16.72
17.06
17.05
15.34
17.06
20.25
31
25.26
EV/EBITx
23.73
21.50
22.62
23.87
20.77
19.92
20.84
20.84
18.07
16.63
29.87
19.92
20.84
53
20.52
FCF yield (avg)%
6.18
7.17
7.56
6.31
5.68
4.36
2.11
1.48
0.40
0.40
27.91
1.48
5.02
75
12.23
FCF margin%
12.42
12.60
14.12
16.23
15.34
17.97
16.36
16.58
15.59
12.88
15.18
16.36
15.46
11
0.509
FCF / Net incomex
1.374
1.368
1.423
1.462
1.482
1.599
1.563
1.602
1.837
2.092
1.789
1.602
1.523
20
19.83
ROIC%
7.56
7.64
8.25
10.06
7.08
9.96
10.66
9.61
8.88
8.46
7.27
9.61
8.67
55
2.64
Return on equity%
4.59
3.22
4.67
6.02
5.99
4.53
3.68
0.73
0.40
0.40
20.60
0.73
4.11
55
7.34
Return on assets%
31.98
30.02
31.65
33.10
35.01
36.56
37.73
39.70
38.13
35.14
3.52
37.73
35.08
23
163.28
EPS₩
181.01
157.63
163.71
168.25
147.72
148.86
139.10
148.14
147.98
131.48
167.80
(2.30%)
(2.72%)
—
11.44
EPS growth%
5.50
3.84
4.02
1.02
0.40
0.90
0.40
0.55
0.40
0.40
22.38
0.40
0.72
74
88.43
Bookvalue per sh₩
56.94
49.85
43.39
45.79
44.43
45.97
49.70
52.12
48.68
44.11
120.56
(0.14%)
(2.34%)
—
186.34
FCF per share₩
160.27
167.95
181.76
194.52
169.97
150.83
144.90
147.58
139.02
126.95
62.41
(5.67%)
(2.88%)
—
69.44
Dividend per sh₩
175.55
153.44
163.34
148.27
141.77
130.35
133.45
144.77
126.36
121.40
68.56
(3.05%)
(3.10%)
—
8.27
Div yield (avg)%
23.78
23.41
20.65
20.54
22.74
21.52
23.27
24.84
24.57
21.99
6.83
23.27
23.00
84
14.43
Payout ratio%
0.40
2.93
0.76
2.05
4.68
6.45
5.98
8.72
7.31
4.43
28.07
6.45
4.55
63
19.57
Shares (diluted)M
26.01
30.10
35.05
35.19
37.84
43.05
43.88
46.69
45.16
47.32
19.36
4.57%
7.50%
60
16.38
Buyback yield%
28.98
28.16
29.44
30.20
27.42
30.06
32.19
35.15
33.96
32.59
14.25
32.59
30.13
61
0.586
D/E ratiox
0.493
0.534
0.496
0.492
0.451
0.488
0.430
0.375
0.398
0.414
0.990
0.414
0.470
43
2.942
Enterprise value₩B
11.82
12.52
14.93
17.35
18.05
19.02
22.54
22.81
24.60
28.22
2.729
9.35%
10.57%
93
4.743
LT debt₩B
21.36
20.64
22.53
23.77
25.61
28.59
28.89
27.57
28.45
32.77
1.368
5.05%
3.71%
7
Revenue
₩12.67B
2.25%
1.00×
Cost of revenue
₩8.872B
2.25%
1.00×
Operating expenses
₩2.564B
1.62%
0.94×
Property and equipment
17.61%
Cash and investments
14.91%
Spread over hurdle
(2.66%)