8.436
Revenue₩B
6.902
6.911
7.009
6.950
7.124
7.136
6.974
6.832
6.930
7.108
9.347
(0.05%)
0.48%
43
4.15
Revenue growth%
13.51
12.80
13.30
13.37
13.48
11.96
14.60
14.60
15.59
13.37
12.21
14.60
13.42
78
22.30
Gross margin%
21.49
19.28
18.41
21.25
24.09
22.76
21.23
23.12
20.91
21.64
27.62
21.64
21.37
32
27.45
Operating margin%
14.58
12.04
11.17
13.16
14.79
12.30
10.31
12.50
14.37
14.53
12.29
12.50
12.83
69
26.87
Net margin%
16.20
19.13
21.71
20.14
18.56
19.75
18.97
16.53
18.08
19.65
18.81
18.97
19.05
93
31.25
P/E ratio (avg)x
37.92
38.71
40.41
36.17
35.33
31.40
28.16
28.57
29.70
31.68
37.00
29.70
33.50
86
32.29
EV/EBITx
11.84
11.61
12.07
12.45
10.90
10.28
10.68
10.74
10.81
10.54
32.75
10.68
10.85
25
25.76
FCF yield (avg)%
18.69
20.37
20.27
20.49
22.66
20.35
19.63
20.30
19.28
16.30
12.98
19.63
20.29
83
25.44
FCF margin%
21.00
21.05
21.06
23.87
25.03
25.69
26.02
24.44
23.24
23.54
11.10
24.44
23.70
49
0.140
FCF / Net incomex
0.571
0.548
0.629
0.711
0.809
0.749
0.690
0.741
0.713
0.669
0.772
0.713
0.701
38
8.80
ROIC%
6.50
4.16
4.57
5.42
6.05
3.61
1.31
2.55
0.46
0.57
11.63
1.31
3.89
42
12.04
Return on equity%
16.95
16.80
16.34
18.77
19.22
21.33
19.18
21.88
19.38
17.55
25.43
19.38
18.98
65
14.47
Return on assets%
34.29
34.79
37.28
34.82
34.18
37.12
38.39
39.68
39.50
41.60
7.77
39.50
37.20
43
440.45
EPS₩
317.87
339.24
294.73
318.61
276.64
268.32
257.20
243.21
225.88
194.05
471.56
(6.85%)
(5.87%)
—
14.52
EPS growth%
16.14
13.83
14.62
12.67
12.99
10.55
10.24
10.17
11.41
10.16
7.72
10.24
12.04
42
238.60
Bookvalue per sh₩
204.69
225.81
246.25
236.42
262.34
258.54
254.21
263.84
276.46
268.06
180.86
0.43%
2.27%
—
801.57
FCF per share₩
932.79
975.01
974.62
945.87
1,030
1,011
1,059
992.02
1,019
1,161
303.45
2.42%
2.79%
—
368.69
Dividend per sh₩
605.54
681.16
718.20
745.55
868.23
979.11
964.84
998.17
1,001
974.92
377.99
2.34%
6.33%
—
14.20
Div yield (avg)%
22.80
25.55
24.76
25.35
22.73
22.11
23.44
20.66
23.38
24.86
4.09
23.38
23.41
14
24.65
Payout ratio%
19.23
16.42
15.39
14.84
13.16
12.99
15.00
14.84
13.68
14.38
6.22
14.38
14.84
61
8.752
Shares (diluted)M
12.27
13.76
13.83
14.08
14.34
16.21
15.49
16.04
16.04
17.15
9.270
3.65%
4.92%
76
13.75
Buyback yield%
17.22
19.48
22.47
22.38
21.36
21.30
20.96
22.30
20.18
21.65
8.97
21.30
21.33
77
1.672
D/E ratiox
1.549
1.441
1.314
1.391
1.583
1.528
1.558
1.575
1.488
1.665
0.123
1.558
1.539
83
6.456
Enterprise value₩B
7.581
6.997
7.340
6.813
6.524
7.167
7.538
6.725
7.396
7.216
8.958
2.04%
(1.02%)
86
1.801
LT debt₩B
8.819
9.659
10.31
10.24
11.01
10.75
10.18
9.939
10.86
11.82
4.371
1.43%
2.75%
36
Revenue
₩7.108B
0.48%
1.00×
Cost of revenue
₩3.807B
0.54%
1.01×
Operating expenses
₩1.559B
0.66%
1.02×
Cash and investments
17.02%
Property and equipment
15.29%
Spread over hurdle
(0.05%)