12.21
Revenue₩B
8.044
8.741
9.360
10.35
11.51
12.25
13.09
14.36
15.58
16.74
12.87
7.77%
8.39%
5
10.47
Revenue growth%
5.23
3.68
6.42
7.52
5.33
7.51
10.37
13.03
12.07
9.84
11.18
10.37
7.52
71
27.45
Gross margin%
27.76
28.03
26.05
24.73
25.68
25.98
27.11
29.21
28.49
28.29
11.78
28.29
27.43
37
22.93
Operating margin%
16.17
17.53
17.35
18.97
21.32
22.67
25.27
23.60
22.31
25.18
24.37
23.60
21.82
19
25.96
Net margin%
27.17
26.35
27.94
30.14
30.03
31.22
33.58
32.81
35.18
33.34
25.88
33.34
30.68
94
10.39
P/E ratio (avg)x
17.36
17.65
20.27
22.16
23.52
26.45
25.10
27.77
25.49
24.11
7.483
25.49
23.81
47
24.08
EV/EBITx
21.37
22.74
25.33
27.15
26.97
27.84
26.67
25.24
27.59
28.52
30.87
27.59
26.82
37
4.87
FCF yield (avg)%
26.39
24.10
25.67
26.56
28.37
29.48
28.18
25.71
28.42
29.39
15.34
28.42
27.37
88
12.58
FCF margin%
13.15
16.04
17.03
19.22
18.63
17.85
14.99
12.64
14.05
16.23
5.52
14.99
16.13
57
0.909
FCF / Net incomex
1.513
1.480
1.282
1.263
1.207
1.298
1.335
1.438
1.337
1.412
0.280
1.337
1.336
58
29.04
ROIC%
3.23
0.40
0.40
0.40
1.22
1.14
0.40
1.13
0.40
0.40
6.90
0.40
0.40
42
24.34
Return on equity%
27.55
28.43
26.39
25.08
23.99
25.35
23.76
25.76
26.73
25.28
10.01
25.35
25.56
15
27.93
Return on assets%
11.77
14.51
13.55
10.58
8.23
5.28
4.71
3.58
5.42
5.67
23.38
5.28
6.95
94
400.52
EPS₩
87.76
91.99
99.05
85.70
92.55
82.64
85.40
79.92
69.44
73.68
419.24
(4.46%)
(1.44%)
—
13.44
EPS growth%
0.40
0.91
2.20
1.60
1.76
3.61
2.82
2.72
1.65
3.35
29.71
2.82
1.98
11
338.78
Bookvalue per sh₩
316.59
325.77
363.28
360.88
345.26
389.13
375.25
373.89
418.95
397.48
154.94
2.86%
2.56%
—
258.78
FCF per share₩
135.27
143.84
141.34
159.75
169.53
177.69
198.33
207.79
218.71
238.66
209.43
7.08%
7.07%
—
226.97
Dividend per sh₩
246.11
284.46
288.90
323.08
310.55
324.70
354.98
369.89
418.98
485.03
106.87
9.33%
6.71%
—
25.31
Div yield (avg)%
26.06
28.10
28.14
30.70
33.02
32.92
35.85
35.06
35.92
34.99
15.08
35.06
32.97
37
14.55
Payout ratio%
11.59
9.89
12.12
12.52
15.52
17.55
16.81
19.65
20.34
18.10
18.95
18.10
16.17
24
29.28
Shares (diluted)M
43.69
42.04
44.83
50.20
49.42
55.32
66.00
71.32
73.77
76.44
29.71
9.11%
5.89%
40
9.35
Buyback yield%
16.02
15.47
14.36
16.99
19.94
20.54
20.24
21.35
21.16
19.83
7.38
20.54
19.89
21
0.385
D/E ratiox
1.312
1.350
1.640
1.692
1.807
1.917
2.081
2.363
2.865
2.937
0.604
2.363
1.862
49
2.891
Enterprise value₩B
12.04
13.08
13.40
13.20
15.33
15.71
17.02
16.73
16.69
17.82
15.97
3.06%
4.37%
45
11.88
LT debt₩B
5.117
5.265
5.088
4.509
4.392
4.889
4.461
4.949
4.956
4.398
4.234
0.03%
(2.43%)
48
Revenue
₩16.74B
8.39%
1.00×
Cost of revenue
₩10.86B
8.42%
1.00×
Operating expenses
₩3.688B
8.58%
1.02×
Property and equipment
19.82%
Cash and investments
15.58%
Spread over hurdle
25.22%