16.06
Revenue₩B
8.173
8.850
9.682
10.34
11.45
12.66
13.77
14.59
15.49
16.62
17.79
7.74%
8.45%
51
13.33
Revenue growth%
13.03
10.87
8.09
9.35
9.14
8.39
7.18
7.85
8.91
10.45
9.62
8.39
9.02
35
21.07
Gross margin%
20.89
18.21
19.07
18.80
18.31
20.67
21.44
20.84
20.70
21.50
25.03
20.84
20.68
11
16.71
Operating margin%
3.15
2.84
3.02
3.27
4.03
5.40
3.29
5.47
3.80
2.62
27.31
3.80
3.28
8
18.97
Net margin%
10.13
8.25
10.86
8.60
10.27
10.06
11.77
10.86
10.03
7.98
12.68
10.06
10.09
39
32.03
P/E ratio (avg)x
52.38
53.41
62.93
73.68
77.72
89.29
85.82
84.74
91.09
100.1
21.30
89.29
81.23
72
18.91
EV/EBITx
20.27
23.42
25.09
27.77
29.67
28.57
28.67
32.67
32.12
31.47
7.549
31.47
28.62
35
28.62
FCF yield (avg)%
15.82
14.73
15.56
18.23
15.68
18.28
16.85
16.29
16.84
16.74
8.12
16.84
16.52
91
10.92
FCF margin%
27.85
25.03
25.31
23.72
24.72
24.80
27.25
30.10
28.40
30.72
27.79
28.40
26.28
67
0.596
FCF / Net incomex
1.534
1.488
1.460
1.404
1.392
1.284
1.130
1.087
1.151
1.025
1.255
1.130
1.338
95
29.66
ROIC%
14.59
12.25
13.50
11.30
10.61
11.97
10.76
7.95
4.96
2.43
18.22
7.95
11.03
32
20.30
Return on equity%
19.68
17.08
19.39
20.11
21.21
20.81
21.06
23.48
23.98
25.61
21.06
23.48
20.94
50
3.62
Return on assets%
9.02
7.53
9.67
6.78
6.81
8.31
9.77
6.87
7.04
9.03
22.27
8.31
7.92
31
948.93
EPS₩
1,437
1,616
1,651
1,535
1,572
1,439
1,333
1,270
1,439
1,386
1,047
(2.48%)
(0.80%)
—
2.84
EPS growth%
29.28
29.36
27.99
29.58
27.33
27.63
28.50
28.11
26.20
26.99
26.03
27.63
28.05
66
1,687
Bookvalue per sh₩
1,769
1,827
1,708
1,548
1,716
1,684
1,829
1,681
1,810
2,053
1,177
3.65%
2.16%
—
865.84
FCF per share₩
2,025
2,205
2,041
1,935
1,948
2,158
2,089
2,200
2,371
2,289
1,329
3.27%
1.04%
—
1,714
Dividend per sh₩
1,202
1,175
1,052
1,015
1,004
1,012
888.48
806.59
778.16
756.30
1,504
(5.50%)
(4.79%)
—
12.72
Div yield (avg)%
17.48
18.33
20.12
22.88
24.51
25.99
23.87
23.28
24.86
22.76
14.38
23.87
23.08
47
22.42
Payout ratio%
6.54
5.27
5.26
2.77
4.21
4.53
3.41
6.40
5.49
3.27
17.76
4.53
4.89
54
9.047
Shares (diluted)M
15.09
16.02
16.65
19.07
18.67
21.71
25.94
28.33
30.76
36.82
9.076
14.54%
11.14%
58
4.63
Buyback yield%
3.37
2.67
3.48
5.47
6.95
8.29
7.87
6.81
5.92
7.34
27.82
7.34
6.37
70
1.425
D/E ratiox
2.308
2.367
2.747
2.732
2.905
3.236
3.448
3.795
3.827
3.706
0.856
3.706
3.071
21
17.97
Enterprise value₩B
14.57
13.46
14.32
14.75
12.80
13.51
11.46
10.56
10.69
9.949
15.69
(4.92%)
(3.24%)
55
14.81
LT debt₩B
9.750
8.948
8.864
8.556
7.989
8.563
8.229
8.847
8.126
8.585
11.00
1.45%
(0.31%)
68
Revenue
₩16.62B
8.45%
1.00×
Cost of revenue
₩11.29B
8.52%
1.01×
Operating expenses
₩1.848B
7.94%
0.95×
Property and equipment
19.86%
Cash and investments
18.08%
Spread over hurdle
11.56%