9.567
Revenue₩B
6.374
6.815
7.298
7.674
8.221
8.713
9.156
9.375
9.749
10.22
10.35
4.44%
5.50%
87
2.28
Revenue growth%
4.25
1.52
0.96
0.40
0.40
0.40
0.40
0.40
1.03
0.40
9.44
0.40
0.40
61
18.73
Gross margin%
6.64
9.47
8.77
9.28
10.86
8.52
8.24
8.54
9.27
11.93
12.22
8.54
9.02
49
29.71
Operating margin%
22.60
23.84
26.59
25.36
25.19
22.59
21.95
19.58
21.84
22.17
22.90
21.95
22.60
86
23.09
Net margin%
13.25
11.39
11.48
8.94
8.25
9.58
6.77
6.84
7.08
8.88
4.22
7.08
8.91
80
12.49
P/E ratio (avg)x
16.03
17.10
17.88
17.87
17.90
16.51
16.79
17.89
17.67
16.94
32.76
16.94
17.38
63
14.54
EV/EBITx
38.11
41.20
40.92
45.98
52.01
53.82
59.46
56.01
63.89
72.08
36.50
59.46
52.91
17
3.87
FCF yield (avg)%
7.55
9.53
11.59
12.45
15.08
17.59
14.94
17.77
16.34
14.06
26.08
16.34
14.50
36
17.55
FCF margin%
34.11
35.06
37.52
39.74
37.33
37.51
39.33
36.78
34.64
35.68
9.54
36.78
37.05
71
1.294
FCF / Net incomex
1.155
1.264
1.392
1.250
1.337
1.425
1.479
1.366
1.359
1.396
1.482
1.396
1.363
62
6.04
ROIC%
24.83
24.72
25.57
23.43
22.89
24.26
25.94
28.68
30.65
33.42
17.59
28.68
25.20
17
5.16
Return on equity%
15.77
17.52
16.94
14.49
12.01
10.65
13.06
10.61
10.16
8.03
12.51
10.61
12.54
15
22.78
Return on assets%
5.97
3.13
0.75
0.68
0.40
2.52
4.05
7.00
8.64
7.24
5.52
7.00
3.59
83
496.74
EPS₩
640.30
766.48
889.31
934.58
1,097
1,291
1,418
1,658
1,663
1,915
554.24
11.79%
12.81%
—
27.89
EPS growth%
19.29
21.77
21.13
19.25
18.89
20.30
18.23
18.55
17.57
16.49
12.19
18.23
19.07
55
97.68
Bookvalue per sh₩
216.84
222.70
212.36
225.76
243.70
262.06
264.16
301.60
341.36
370.76
291.68
8.75%
5.79%
—
549.08
FCF per share₩
687.54
716.16
699.30
795.11
747.15
773.38
803.67
906.89
1,041
980.07
252.46
5.58%
4.69%
—
276.12
Dividend per sh₩
323.36
379.54
385.52
433.51
469.83
549.77
534.61
606.94
632.60
729.82
167.51
9.21%
8.94%
—
17.36
Div yield (avg)%
30.83
32.24
35.00
35.95
38.65
41.57
40.20
40.40
42.28
44.35
28.37
41.57
39.43
31
14.46
Payout ratio%
15.03
15.25
15.67
17.72
20.10
17.26
17.10
18.65
17.01
14.76
27.07
17.10
17.05
82
16.57
Shares (diluted)M
15.78
17.05
18.43
20.14
19.14
19.85
19.87
20.62
23.18
25.12
16.14
5.59%
4.01%
64
19.01
Buyback yield%
24.41
24.26
24.65
25.25
24.55
24.09
24.37
21.54
19.44
19.25
17.91
21.54
24.31
40
1.549
D/E ratiox
0.343
0.361
0.355
0.385
0.429
0.457
0.483
0.490
0.547
0.547
1.657
0.490
0.443
72
10.84
Enterprise value₩B
21.00
23.56
25.78
27.51
28.77
32.27
38.04
40.58
42.65
46.42
1.116
10.04%
10.13%
72
2.289
LT debt₩B
9.512
9.852
9.412
10.17
9.164
9.071
9.310
9.062
9.006
9.150
1.760
(0.03%)
(0.57%)
63
Revenue
₩10.22B
5.50%
1.00×
Cost of revenue
₩5.953B
5.80%
1.03×
Operating expenses
₩2.193B
5.36%
0.99×
Goodwill & intangibles
16.07%
Property and equipment
14.90%
Spread over hurdle
(3.17%)