6.926
Revenue₩B
9.899
10.60
11.77
12.98
14.42
15.68
16.96
18.41
19.75
21.48
7.585
8.30%
9.19%
60
26.94
Revenue growth%
12.71
13.35
15.75
17.33
17.26
16.35
18.59
17.96
16.17
13.60
4.46
16.35
16.26
36
22.93
Gross margin%
12.08
12.97
15.34
16.15
17.01
17.93
15.55
13.57
16.23
16.55
9.93
16.23
15.85
45
3.46
Operating margin%
27.36
27.70
25.46
25.38
24.14
22.88
22.46
24.59
23.96
24.62
8.37
23.96
24.60
76
29.94
Net margin%
17.71
17.77
15.66
17.21
17.09
15.14
16.40
13.52
14.21
12.78
6.09
14.21
16.03
54
36.91
P/E ratio (avg)x
22.73
22.86
20.77
18.63
16.94
15.28
13.04
13.40
13.89
12.91
21.00
13.40
16.11
42
26.31
EV/EBITx
9.067
9.530
9.645
10.41
9.240
8.535
9.443
8.475
7.899
7.844
22.66
8.475
9.154
20
5.64
FCF yield (avg)%
17.51
19.87
17.37
18.55
20.11
18.94
19.17
18.60
20.50
22.57
4.21
19.17
19.06
60
29.65
FCF margin%
9.00
10.78
8.80
8.21
8.37
7.04
4.50
2.65
3.39
4.99
2.42
4.50
7.63
89
0.244
FCF / Net incomex
1.610
1.607
1.755
2.084
2.163
2.445
2.420
2.498
2.723
2.828
1.626
2.498
2.292
72
15.95
ROIC%
15.91
15.71
17.60
17.75
19.90
19.02
19.93
20.22
17.84
14.92
18.05
19.02
17.80
23
18.33
Return on equity%
3.04
3.40
2.87
2.29
1.83
2.79
4.98
7.87
9.03
11.23
7.06
7.87
3.22
41
3.08
Return on assets%
4.79
4.13
1.96
1.32
2.73
2.29
1.34
0.40
0.40
0.40
18.08
0.40
1.65
41
299.46
EPS₩
227.87
226.55
227.63
231.64
252.23
250.56
282.28
316.79
314.64
324.95
308.42
5.20%
4.48%
—
11.68
EPS growth%
23.24
21.86
20.72
21.78
18.86
18.61
19.42
21.87
19.81
18.58
25.82
19.42
20.27
8
217.51
Bookvalue per sh₩
164.45
159.69
165.88
151.35
159.83
161.18
161.30
157.63
140.74
130.97
191.42
(3.90%)
(2.47%)
—
120.19
FCF per share₩
284.48
280.72
306.04
341.12
300.14
321.12
311.44
335.68
360.40
338.71
242.73
2.45%
0.57%
—
257.89
Dividend per sh₩
463.02
482.92
548.23
636.78
704.68
710.74
782.35
839.71
883.47
901.81
231.74
5.06%
7.45%
—
9.37
Div yield (avg)%
6.12
7.59
9.95
11.57
13.96
15.33
12.72
15.32
14.36
12.15
14.55
14.36
12.43
72
19.38
Payout ratio%
29.57
32.11
33.79
36.32
35.30
36.17
34.42
32.24
34.15
31.68
20.89
34.15
33.97
81
29.26
Shares (diluted)M
26.11
22.67
21.96
20.73
18.98
19.93
18.99
16.17
14.65
12.94
28.44
(7.38%)
(7.01%)
79
22.01
Buyback yield%
31.60
32.20
33.37
33.20
32.03
29.16
29.38
30.24
32.27
32.87
19.12
30.24
32.11
8
1.565
D/E ratiox
1.900
1.918
2.178
2.589
2.965
3.218
3.203
3.425
4.022
3.983
1.782
3.425
3.084
52
12.35
Enterprise value₩B
17.33
20.65
24.23
25.66
27.10
27.65
33.04
37.91
44.12
51.29
1.661
13.61%
11.82%
11
14.09
LT debt₩B
8.301
8.585
8.866
8.520
7.998
8.097
8.386
9.333
10.33
12.01
16.12
8.47%
3.19%
92
Revenue
₩21.48B
9.19%
1.00×
Cost of revenue
₩14.15B
9.22%
1.00×
Operating expenses
₩3.679B
9.81%
1.06×
Goodwill & intangibles
18.56%
Property and equipment
16.55%
Spread over hurdle
(0.45%)