8.164
Revenue₩B
5.629
6.049
6.422
6.927
7.370
7.800
8.567
9.357
10.29
11.22
9.083
8.77%
7.81%
36
23.18
Revenue growth%
2.66
5.31
6.82
9.38
9.64
11.27
8.42
7.91
6.98
5.09
6.85
7.91
7.44
7
5.28
Gross margin%
19.93
17.55
18.37
21.29
20.24
22.69
20.36
18.06
17.65
20.61
20.18
20.36
20.09
71
16.50
Operating margin%
23.99
21.08
18.94
21.17
20.46
19.40
18.13
18.02
17.26
15.62
4.23
18.02
19.17
94
29.39
Net margin%
1.61
2.04
2.13
0.40
2.08
1.43
3.16
3.72
5.59
3.09
28.53
3.16
2.11
9
16.50
P/E ratio (avg)x
32.38
35.01
37.51
43.55
43.12
47.18
50.42
52.23
55.77
53.76
6.666
52.23
45.36
80
34.69
EV/EBITx
12.80
13.20
12.51
12.22
12.15
12.70
12.39
14.52
15.48
17.40
13.97
14.52
12.75
49
8.92
FCF yield (avg)%
14.65
11.76
9.20
7.64
4.71
5.37
3.09
1.09
2.53
2.93
27.28
2.93
5.04
84
23.36
FCF margin%
24.46
25.95
25.96
25.68
23.02
24.99
22.66
23.36
21.51
18.65
17.85
22.66
23.91
28
0.297
FCF / Net incomex
0.562
0.629
0.716
0.704
0.753
0.840
0.918
1.045
1.194
1.144
1.297
1.045
0.797
77
23.97
ROIC%
23.85
23.58
21.52
21.93
20.76
17.83
17.21
14.52
16.89
17.91
22.46
17.21
19.33
82
20.82
Return on equity%
30.99
30.82
32.66
33.57
35.72
35.69
37.80
37.96
37.05
36.43
16.49
37.05
35.70
75
4.54
Return on assets%
15.22
16.15
17.99
16.86
14.16
13.97
13.82
14.47
14.91
15.95
17.86
14.47
15.06
19
743.94
EPS₩
2,508
2,900
2,830
3,156
3,414
3,809
4,047
4,017
4,713
5,444
801.04
9.78%
8.22%
—
13.41
EPS growth%
23.96
23.48
21.81
21.58
22.18
24.75
22.11
19.63
17.78
17.67
24.95
19.63
21.96
54
1,039
Bookvalue per sh₩
666.30
669.93
682.16
761.90
821.68
792.02
887.33
854.41
841.77
885.13
448.01
1.50%
4.15%
—
2,055
FCF per share₩
2,046
2,261
2,178
2,396
2,266
2,414
2,598
2,919
2,907
2,787
1,440
4.23%
3.22%
—
2,810
Dividend per sh₩
1,913
2,115
1,868
1,717
1,537
1,486
1,412
1,486
1,392
1,355
652.29
(2.48%)
(3.91%)
—
11.69
Div yield (avg)%
31.60
29.71
29.89
32.31
31.58
31.80
28.95
26.62
29.09
27.28
15.07
28.95
29.80
13
18.68
Payout ratio%
3.88
2.61
0.40
0.40
2.28
3.89
4.20
2.88
4.60
4.77
5.78
4.20
3.38
39
2.048
Shares (diluted)M
1.743
1.787
1.609
1.443
1.379
1.309
1.228
1.135
1.083
1.054
2.062
(5.24%)
(5.01%)
50
11.30
Buyback yield%
10.92
9.11
11.15
10.70
9.70
9.73
8.96
7.13
5.08
4.57
12.06
7.13
9.41
14
0.620
D/E ratiox
0.415
0.429
0.428
0.460
0.456
0.448
0.462
0.502
0.487
0.526
0.611
0.487
0.458
29
4.230
Enterprise value₩B
4.573
4.278
4.525
3.843
3.492
3.176
2.953
2.564
2.308
2.435
3.463
(6.96%)
(7.51%)
17
2.970
LT debt₩B
6.216
6.723
7.107
6.967
7.055
7.241
7.437
7.450
7.437
8.010
7.397
2.57%
3.33%
28
Revenue
₩11.22B
7.81%
1.00×
Cost of revenue
₩6.716B
8.11%
1.03×
Operating expenses
₩1.823B
7.09%
0.94×
Property and equipment
14.99%
Goodwill & intangibles
14.78%
Spread over hurdle
19.99%