15.28
Revenue₩B
10.86
11.26
11.76
12.03
12.15
12.61
12.81
12.99
13.56
14.19
16.22
3.15%
3.19%
42
16.85
Revenue growth%
35.45
35.97
37.29
39.86
39.27
36.77
33.95
33.51
35.64
35.62
7.06
35.62
35.81
76
25.18
Gross margin%
6.70
9.53
11.70
10.47
12.98
15.42
13.82
12.53
12.24
14.46
20.94
13.82
12.38
81
16.81
Operating margin%
15.12
13.13
10.68
10.21
10.07
9.97
11.58
13.51
15.56
13.07
21.30
13.07
12.32
79
24.59
Net margin%
32.08
32.54
30.38
29.12
27.24
26.08
28.23
31.07
33.45
31.50
19.30
31.07
30.73
49
36.76
P/E ratio (avg)x
34.34
32.46
32.83
33.47
35.01
33.61
33.71
39.21
43.44
41.67
17.44
39.21
34.03
25
36.39
EV/EBITx
12.05
12.90
14.04
15.64
17.07
20.58
23.59
27.61
27.57
33.06
28.92
27.57
18.82
69
4.01
FCF yield (avg)%
18.72
18.55
21.08
19.73
17.68
16.96
19.53
18.40
15.72
16.46
24.91
16.96
18.47
32
21.99
FCF margin%
32.92
34.82
33.25
34.08
34.63
36.56
37.85
38.31
36.60
34.03
19.73
36.60
34.73
59
0.883
FCF / Net incomex
1.404
1.684
1.771
1.861
2.102
2.482
2.517
3.004
3.022
3.003
0.609
3.003
2.292
31
23.58
ROIC%
13.42
15.50
14.10
11.53
12.99
14.81
13.26
11.46
10.29
10.98
22.94
11.46
13.13
45
12.17
Return on equity%
31.81
34.04
35.81
34.70
35.97
34.98
36.49
36.21
37.76
36.58
23.05
36.49
35.89
46
28.47
Return on assets%
10.33
11.45
12.30
14.69
13.75
12.09
13.16
15.98
14.30
14.73
18.60
14.30
13.45
33
307.19
EPS₩
109.90
111.50
111.81
123.56
133.61
125.12
125.32
123.97
117.86
109.34
323.45
(3.93%)
0.55%
—
26.30
EPS growth%
0.92
2.99
0.85
0.40
0.40
2.24
2.13
4.42
7.29
7.14
8.88
4.42
2.18
76
270.58
Bookvalue per sh₩
61.07
59.32
62.08
64.56
64.48
71.74
71.59
80.91
89.24
96.14
303.74
8.31%
3.67%
—
278.18
FCF per share₩
111.93
119.50
111.54
100.55
104.34
107.83
108.92
94.73
91.44
90.73
107.08
(2.76%)
(2.54%)
—
104.43
Dividend per sh₩
125.12
112.62
108.89
117.92
122.41
131.07
132.83
120.65
119.49
114.92
306.11
(1.25%)
(2.10%)
—
3.61
Div yield (avg)%
18.49
17.50
17.92
19.16
16.30
18.51
17.62
16.50
17.54
16.41
8.73
17.54
17.58
53
19.75
Payout ratio%
8.07
7.76
6.40
5.82
6.25
4.54
6.29
8.32
10.69
9.14
28.02
8.32
7.08
85
45.08
Shares (diluted)M
49.55
52.29
53.15
56.77
63.61
67.85
64.84
66.13
69.40
74.27
44.41
3.15%
4.35%
7
21.13
Buyback yield%
10.64
11.49
11.79
12.68
13.30
13.33
12.69
15.00
15.76
17.92
2.86
15.00
12.99
28
0.227
D/E ratiox
1.715
1.839
1.767
1.821
2.037
2.025
2.184
2.327
2.350
2.634
0.623
2.327
2.031
10
4.679
Enterprise value₩B
11.35
12.42
11.89
11.69
12.02
10.40
10.71
11.00
10.54
11.33
14.32
(1.19%)
(0.07%)
18
10.96
LT debt₩B
1.072
1.018
1.042
1.013
0.879
0.819
0.792
0.865
0.924
0.805
14.03
(1.74%)
(3.33%)
22
Revenue
₩14.19B
3.19%
1.00×
Cost of revenue
₩9.930B
3.19%
1.00×
Operating expenses
₩2.353B
3.45%
1.03×
Cash and investments
16.64%
Property and equipment
16.47%
Spread over hurdle
72.70%