10.39
Revenue₩B
32.42
33.54
35.01
36.69
38.58
40.12
42.55
45.30
46.20
48.07
11.09
4.50%
4.26%
95
18.33
Revenue growth%
27.04
26.28
24.69
22.78
19.93
22.08
22.69
23.54
23.74
22.01
22.20
22.69
23.16
79
27.39
Gross margin%
5.38
6.57
9.36
10.13
12.17
11.43
8.75
9.82
10.60
12.07
17.98
10.60
9.97
83
15.22
Operating margin%
23.72
21.56
21.60
23.87
23.14
25.42
22.97
21.14
21.95
20.02
12.68
21.95
22.46
35
6.67
Net margin%
15.02
13.92
12.84
14.29
13.90
12.61
15.55
15.54
16.68
16.06
27.88
15.55
14.65
24
16.42
P/E ratio (avg)x
38.31
36.48
38.91
35.33
36.13
39.02
38.68
41.30
41.83
39.65
35.12
39.65
38.79
72
24.11
EV/EBITx
32.36
30.18
31.83
33.04
34.04
36.15
33.77
37.29
36.11
38.57
14.98
36.15
33.90
12
6.03
FCF yield (avg)%
12.12
14.28
13.52
10.60
11.32
11.75
9.83
12.66
10.48
11.53
25.72
11.53
11.64
17
27.37
FCF margin%
7.84
10.56
11.47
12.44
14.33
16.83
15.78
15.05
15.81
14.55
25.24
15.78
14.44
17
1.393
FCF / Net incomex
2.196
2.279
2.443
2.754
2.654
2.803
3.145
3.616
3.545
3.583
0.236
3.545
2.779
48
27.31
ROIC%
10.86
8.25
5.49
4.06
4.38
3.71
2.07
4.76
4.94
2.69
13.88
3.71
4.57
78
27.53
Return on equity%
16.59
14.54
14.76
12.85
11.07
10.08
13.00
10.67
11.39
9.24
7.06
10.67
12.12
46
15.71
Return on assets%
20.69
21.96
21.95
24.78
22.33
23.39
25.55
28.37
29.15
28.46
3.97
28.37
24.08
32
155.93
EPS₩
198.35
227.40
225.72
230.38
222.39
244.82
238.34
231.51
238.55
245.36
167.47
1.99%
2.80%
—
2.63
EPS growth%
24.38
22.17
22.67
22.71
20.17
18.42
16.55
15.78
15.23
12.95
15.52
15.78
19.29
41
76.31
Bookvalue per sh₩
109.85
99.32
94.97
92.66
100.00
89.02
94.14
83.33
73.36
77.05
229.13
(5.08%)
(4.82%)
—
105.21
FCF per share₩
168.68
173.02
163.35
185.15
183.90
205.20
198.86
198.92
204.91
229.30
87.27
4.51%
2.82%
—
143.07
Dividend per sh₩
55.59
58.33
52.72
55.08
56.41
58.03
56.19
52.03
44.34
45.64
128.54
(4.15%)
(3.17%)
—
17.90
Div yield (avg)%
24.70
24.35
24.18
22.98
24.63
27.16
26.62
24.19
25.65
23.42
24.08
25.65
24.49
45
9.42
Payout ratio%
0.40
3.15
1.34
2.41
0.40
2.67
1.66
4.43
4.74
5.58
6.12
4.43
2.54
69
80.37
Shares (diluted)M
62.41
53.70
57.03
61.02
53.43
52.40
45.45
44.32
43.68
46.84
79.65
(2.60%)
(2.23%)
91
25.95
Buyback yield%
6.57
5.73
8.24
8.59
9.37
10.07
11.39
11.62
9.30
9.50
9.68
10.07
9.33
82
1.576
D/E ratiox
0.281
0.266
0.274
0.288
0.321
0.362
0.346
0.405
0.425
0.413
1.039
0.405
0.334
49
6.184
Enterprise value₩B
19.04
19.92
20.49
21.28
18.93
18.11
18.75
18.05
16.46
15.00
45.63
(4.55%)
(1.88%)
54
27.52
LT debt₩B
16.01
15.50
14.99
14.24
14.54
13.52
14.99
14.51
16.39
18.00
43.16
4.36%
2.30%
76
Revenue
₩48.07B
4.26%
1.00×
Cost of revenue
₩33.65B
4.26%
1.00×
Operating expenses
₩8.295B
4.05%
0.98×
Goodwill & intangibles
20.69%
Property and equipment
19.71%
Cash and investments
15.58%
Spread over hurdle
80.46%