8.953
Revenue₩B
33.94
33.70
33.41
34.35
34.75
35.20
35.85
35.45
36.17
35.62
9.569
0.49%
0.54%
40
11.75
Revenue growth%
4.79
6.19
7.85
9.41
9.09
10.30
11.39
12.74
15.06
15.43
28.98
12.74
9.86
6
29.70
Gross margin%
8.79
11.50
9.45
7.61
7.17
5.57
3.57
5.64
8.62
9.44
22.59
5.64
8.12
7
16.13
Operating margin%
25.70
24.12
25.98
25.16
27.81
27.92
27.87
30.84
29.01
29.90
5.38
29.01
27.84
30
24.18
Net margin%
28.58
29.16
26.53
29.29
26.85
25.30
24.93
25.48
27.83
29.35
19.61
25.48
27.34
42
17.81
P/E ratio (avg)x
8.501
8.100
7.639
6.998
7.189
7.054
6.416
6.178
5.594
5.601
28.71
6.178
7.026
93
33.26
EV/EBITx
23.92
26.32
25.16
22.34
21.60
18.79
17.50
16.31
15.51
13.78
19.21
16.31
20.20
33
14.53
FCF yield (avg)%
14.88
14.86
16.01
13.33
13.74
15.97
14.62
16.03
14.50
16.24
5.71
15.97
14.87
72
11.68
FCF margin%
25.53
26.67
26.77
27.82
28.53
29.21
27.66
25.54
23.54
24.11
13.74
25.54
26.72
77
1.580
FCF / Net incomex
0.251
0.223
0.199
0.206
0.225
0.204
0.200
0.194
0.213
0.211
1.066
0.204
0.208
26
27.64
ROIC%
3.42
3.54
2.39
4.68
2.94
1.38
0.40
0.40
0.59
0.40
8.66
0.40
1.88
25
10.92
Return on equity%
27.64
29.42
32.41
32.63
32.98
32.26
34.97
32.49
32.64
32.14
28.53
32.49
32.45
22
13.75
Return on assets%
27.76
30.08
28.15
29.09
28.02
29.36
30.46
30.86
29.20
27.08
16.13
29.36
29.14
35
263.96
EPS₩
320.92
298.64
283.76
256.75
246.93
274.47
260.33
245.83
257.08
235.95
269.69
(0.90%)
(1.96%)
—
27.23
EPS growth%
19.15
21.53
22.84
20.78
18.82
19.13
18.48
16.49
16.91
16.50
4.10
16.91
18.98
34
216.27
Bookvalue per sh₩
56.56
59.74
63.46
61.30
69.10
78.09
82.33
84.89
96.18
97.31
258.64
7.09%
4.74%
—
130.81
FCF per share₩
225.84
242.20
253.77
243.45
258.51
278.61
293.16
284.20
247.37
270.28
157.26
0.89%
1.95%
—
200.97
Dividend per sh₩
192.38
196.97
206.73
203.57
194.15
198.16
193.20
198.69
183.45
197.88
331.46
0.38%
(0.68%)
—
26.64
Div yield (avg)%
30.02
32.84
29.92
29.40
30.59
32.36
33.34
34.89
33.85
34.62
17.37
33.85
32.60
91
2.46
Payout ratio%
26.46
26.91
27.34
27.44
25.60
23.98
24.84
22.26
23.46
20.85
25.54
23.46
25.22
53
31.10
Shares (diluted)M
30.14
29.79
26.73
24.56
22.91
23.82
23.18
21.30
20.87
18.48
30.49
(4.21%)
(5.36%)
10
3.66
Buyback yield%
26.20
25.59
27.93
27.25
27.51
29.99
27.49
29.48
31.06
28.91
9.98
29.48
27.72
25
1.109
D/E ratiox
1.766
1.801
2.026
2.291
2.524
2.830
3.022
3.153
2.920
2.714
1.557
2.920
2.619
23
9.188
Enterprise value₩B
9.731
11.29
11.92
12.19
14.29
15.53
17.67
19.31
20.97
21.07
32.53
8.07%
7.86%
44
23.42
LT debt₩B
6.945
7.012
6.660
7.100
6.662
6.813
6.094
5.939
5.649
6.031
42.06
(1.97%)
(0.51%)
43
Revenue
₩35.62B
0.54%
1.00×
Cost of revenue
₩19.06B
0.59%
1.00×
Operating expenses
₩4.522B
0.14%
0.96×
Cash and investments
18.46%
Property and equipment
14.45%
Spread over hurdle
26.36%