69.41
Revenue₩B
89.15
89.62
92.43
95.33
94.99
94.97
94.74
97.22
98.73
101.6
74.80
1.35%
1.61%
61
5.37
Revenue growth%
21.94
20.66
19.26
20.10
17.22
14.51
16.37
18.30
20.56
20.71
3.31
18.30
19.68
73
13.56
Gross margin%
20.24
22.05
23.71
24.07
25.78
28.58
25.60
25.43
27.95
28.97
20.96
27.95
25.52
49
11.73
Operating margin%
6.06
4.11
4.40
3.79
3.72
6.44
7.41
9.77
10.62
13.03
29.97
9.77
6.25
32
24.85
Net margin%
16.80
14.90
13.01
14.28
13.57
14.19
12.77
13.04
12.61
10.90
21.36
12.77
13.30
7
21.54
P/E ratio (avg)x
14.27
14.50
15.46
16.75
18.67
19.19
22.78
24.33
28.29
28.95
29.66
24.33
18.93
81
27.98
EV/EBITx
6.017
6.189
5.904
5.802
6.331
6.093
5.750
5.711
5.599
5.183
7.187
5.711
5.853
63
9.95
FCF yield (avg)%
12.40
12.68
13.95
16.60
18.34
17.46
18.61
20.79
20.33
20.47
10.81
20.33
17.90
17
9.99
FCF margin%
21.67
23.22
24.21
22.92
25.78
23.13
21.15
20.36
18.56
16.98
19.45
20.36
22.30
71
0.733
FCF / Net incomex
1.646
1.708
2.034
2.252
2.240
2.272
2.613
3.027
3.597
4.226
0.868
3.027
2.262
9
5.08
ROIC%
19.44
20.51
19.51
21.32
19.72
20.46
23.30
24.74
22.26
24.72
5.21
23.30
20.91
38
19.83
Return on equity%
22.65
25.20
25.16
24.83
22.07
21.78
24.11
26.38
25.63
24.40
24.03
24.40
24.62
63
17.94
Return on assets%
11.83
11.26
13.03
15.82
14.90
12.10
12.20
14.51
16.93
16.75
3.70
14.51
13.77
27
60.67
EPS₩
344.33
398.10
473.88
453.64
439.60
427.03
448.24
498.96
549.00
598.79
62.90
6.38%
6.86%
—
5.57
EPS growth%
19.64
19.38
20.86
20.71
22.77
24.83
23.62
22.37
23.91
22.01
16.07
23.62
22.19
10
262.00
Bookvalue per sh₩
56.39
54.89
52.39
51.99
57.66
63.33
67.17
64.17
69.86
66.75
109.75
2.97%
2.73%
—
58.70
FCF per share₩
279.61
290.26
281.57
300.23
342.86
327.09
310.71
292.43
301.14
343.90
188.85
0.06%
2.51%
—
214.40
Dividend per sh₩
145.03
141.96
125.95
124.16
117.99
112.29
102.51
111.15
104.92
111.94
191.88
(1.05%)
(3.85%)
—
23.83
Div yield (avg)%
13.07
11.84
12.75
10.28
8.48
10.97
9.08
7.56
9.08
8.14
10.10
9.08
9.68
80
24.71
Payout ratio%
21.68
23.29
22.47
19.52
18.84
18.52
15.94
12.94
14.95
13.02
21.49
14.95
18.68
52
185.3
Shares (diluted)M
307.7
317.5
312.6
349.1
384.1
422.0
406.9
382.3
379.7
428.6
196.7
2.22%
4.10%
88
22.21
Buyback yield%
24.89
24.52
27.37
24.80
26.48
26.39
26.53
29.47
32.20
33.28
13.62
29.47
26.50
41
0.509
D/E ratiox
1.472
1.484
1.659
1.675
1.901
2.081
2.026
2.226
2.114
2.235
0.140
2.114
1.964
23
35.76
Enterprise value₩B
101.0
111.9
111.5
119.8
136.0
138.1
132.2
145.4
150.7
142.8
3.943
0.97%
4.03%
44
74.71
LT debt₩B
50.92
52.20
47.40
40.06
39.05
38.90
35.72
34.23
33.26
28.77
27.84
(5.93%)
(5.86%)
47
Revenue
₩101.6B
1.61%
1.00×
Cost of revenue
₩68.12B
1.31%
0.97×
Operating expenses
₩14.97B
2.38%
1.08×
Property and equipment
17.68%
Goodwill & intangibles
16.15%
Cash and investments
16.03%
Spread over hurdle
(1.66%)