36.86
Revenue₩B
16.24
17.46
19.16
20.98
22.94
24.93
27.66
29.42
31.18
33.39
40.21
7.79%
8.41%
31
25.25
Revenue growth%
17.08
14.41
11.71
14.11
15.53
13.29
10.47
12.63
11.62
12.96
25.41
12.63
13.12
15
15.66
Gross margin%
7.55
5.18
4.70
5.94
5.04
4.48
6.32
6.53
8.68
9.22
4.74
6.53
6.13
40
27.57
Operating margin%
22.63
20.40
20.45
19.42
17.02
17.07
17.71
19.18
20.76
18.06
15.47
18.06
19.30
20
25.42
Net margin%
31.64
32.52
32.54
34.90
36.12
38.54
40.32
37.96
39.11
38.49
17.08
38.54
37.04
39
15.93
P/E ratio (avg)x
17.82
15.55
13.66
14.08
14.03
12.26
12.13
10.71
9.860
9.431
17.70
10.71
12.96
91
30.47
EV/EBITx
28.13
30.33
30.15
29.82
32.71
36.92
43.99
43.82
49.91
47.69
13.98
43.99
34.82
84
12.51
FCF yield (avg)%
26.21
24.88
22.21
21.34
22.12
19.70
22.18
21.84
19.58
18.75
26.95
19.70
21.98
94
16.77
FCF margin%
23.22
21.64
22.30
19.82
20.02
22.90
25.22
26.04
28.75
31.64
17.64
26.04
23.06
22
1.277
FCF / Net incomex
1.028
1.183
1.214
1.322
1.343
1.339
1.243
1.398
1.371
1.263
1.654
1.339
1.293
56
20.20
ROIC%
20.31
19.37
20.35
17.95
15.43
17.55
14.90
17.85
16.75
14.15
12.68
16.75
17.70
82
12.87
Return on equity%
23.62
24.69
23.10
21.54
19.59
18.24
16.75
18.18
18.18
18.29
9.57
18.18
18.94
76
27.79
Return on assets%
20.16
22.54
23.53
25.58
25.08
27.73
29.55
29.09
26.61
26.68
16.98
27.73
26.10
70
1,197
EPS₩
1,437
1,411
1,319
1,369
1,384
1,481
1,677
1,562
1,749
1,603
1,295
2.97%
2.22%
—
4.14
EPS growth%
22.59
24.28
25.99
28.56
31.36
33.38
32.39
31.60
32.13
31.30
6.56
32.13
31.33
82
538.85
Bookvalue per sh₩
1,893
2,104
2,322
2,462
2,529
2,823
2,662
2,718
2,867
2,998
376.86
3.47%
4.68%
—
1,053
FCF per share₩
1,156
1,134
1,176
1,102
1,103
1,167
1,208
1,235
1,145
1,205
1,127
1.78%
0.85%
—
955.52
Dividend per sh₩
806.45
867.69
930.62
807.50
715.01
701.34
599.78
540.23
589.37
577.94
876.66
(4.17%)
(4.37%)
—
28.10
Div yield (avg)%
6.73
3.90
5.64
4.35
6.37
7.00
4.15
4.56
4.48
2.07
18.27
4.48
4.52
36
29.40
Payout ratio%
4.04
6.87
6.62
5.95
4.32
4.20
5.83
3.36
1.21
2.39
9.93
3.36
4.26
54
30.02
Shares (diluted)M
45.88
55.17
60.08
64.66
63.75
75.38
82.78
84.39
101.2
102.8
28.97
10.03%
9.85%
82
11.35
Buyback yield%
4.05
2.47
1.75
1.29
0.40
0.40
2.45
0.40
1.32
0.40
10.21
0.40
1.30
62
0.803
D/E ratiox
1.511
1.567
1.525
1.622
1.530
1.508
1.705
1.937
2.187
2.499
1.704
1.937
1.594
39
39.25
Enterprise value₩B
1.858
2.004
2.105
2.269
2.159
2.307
2.329
2.137
1.965
2.050
26.58
(1.03%)
0.48%
76
25.98
LT debt₩B
11.57
13.26
14.49
14.81
15.12
16.65
18.51
17.54
19.90
21.46
32.04
7.26%
5.75%
70
Revenue
₩33.39B
8.41%
1.00×
Cost of revenue
₩21.10B
8.64%
1.02×
Operating expenses
₩6.145B
8.19%
0.98×
Property and equipment
17.93%
Cash and investments
17.59%
Spread over hurdle
(2.17%)