3.568
Revenue₩B
13.23
12.92
12.85
12.62
12.78
13.02
12.79
13.12
12.84
12.65
3.694
(0.20%)
(0.43%)
60
5.13
Revenue growth%
10.52
13.20
13.13
10.91
12.25
9.34
6.83
6.96
5.10
3.19
29.85
6.83
9.93
14
12.17
Gross margin%
6.63
8.15
10.10
12.32
15.00
13.99
14.39
12.91
12.40
14.99
11.33
13.99
12.66
59
8.43
Operating margin%
19.60
20.72
23.15
20.67
19.41
18.60
16.12
17.52
17.46
17.56
15.37
17.52
19.00
83
8.52
Net margin%
15.95
16.48
17.71
15.56
16.45
17.50
17.26
18.12
17.75
19.01
2.82
17.75
17.38
48
19.68
P/E ratio (avg)x
14.73
14.10
14.71
15.74
15.39
14.18
12.85
13.35
12.10
11.21
33.81
12.85
14.14
27
34.41
EV/EBITx
10.88
11.45
11.51
11.10
11.10
11.76
11.87
13.38
12.80
13.74
8.225
12.80
11.63
11
6.10
FCF yield (avg)%
13.49
15.86
14.74
17.59
16.42
18.06
19.15
16.75
14.50
15.26
15.67
16.75
16.14
58
6.11
FCF margin%
4.16
5.37
2.73
2.94
2.85
5.00
4.33
5.43
5.87
7.98
5.56
5.43
4.67
71
1.369
FCF / Net incomex
1.430
1.337
1.298
1.323
1.323
1.349
1.211
1.121
1.136
1.158
0.458
1.158
1.310
38
17.96
ROIC%
6.66
8.07
10.47
11.69
11.73
9.95
10.50
10.37
12.36
14.47
7.82
10.50
10.49
49
14.12
Return on equity%
20.64
21.94
21.10
23.56
22.23
24.71
22.11
20.09
22.93
24.30
22.13
22.93
22.17
76
25.59
Return on assets%
11.60
10.41
9.94
7.84
8.84
9.05
8.24
9.64
10.62
11.48
25.96
9.64
9.79
60
95.52
EPS₩
95.12
94.99
85.08
82.36
84.29
85.67
77.19
82.84
74.95
67.93
100.80
(4.22%)
(4.42%)
—
11.17
EPS growth%
12.98
14.72
16.56
15.50
15.14
16.43
18.10
20.48
17.63
18.61
25.74
18.10
16.50
28
243.35
Bookvalue per sh₩
536.37
609.53
621.20
588.96
656.58
635.32
710.48
791.80
859.65
778.05
188.49
3.45%
4.72%
—
278.47
FCF per share₩
445.68
532.07
533.31
628.23
656.00
706.87
754.90
845.98
932.93
915.63
283.60
6.90%
8.43%
—
102.40
Dividend per sh₩
590.58
501.17
520.55
556.67
501.81
429.91
382.35
379.45
396.23
351.20
330.68
(6.89%)
(5.49%)
—
26.22
Div yield (avg)%
24.33
26.46
24.97
26.52
26.66
27.81
27.88
27.72
27.00
25.38
15.48
27.72
26.59
83
23.46
Payout ratio%
14.60
16.55
18.32
20.88
22.55
22.18
23.20
22.75
22.26
24.80
4.42
22.75
22.22
75
14.91
Shares (diluted)M
10.79
11.15
9.868
10.22
11.30
9.982
10.25
9.811
8.923
9.408
14.80
(3.59%)
(2.47%)
51
7.65
Buyback yield%
29.53
31.39
32.13
29.31
29.53
31.90
31.46
30.97
32.07
31.51
3.52
31.51
31.42
90
1.156
D/E ratiox
0.674
0.758
0.869
0.931
1.048
1.194
1.266
1.412
1.366
1.445
0.337
1.366
1.121
73
10.43
Enterprise value₩B
1.557
1.786
2.121
2.265
2.402
2.500
2.595
2.729
2.844
2.994
4.767
4.50%
7.50%
13
9.403
LT debt₩B
13.24
12.96
14.67
17.51
20.01
23.30
28.24
32.86
36.52
36.30
5.738
12.65%
12.12%
45
Revenue
₩12.65B
(0.43%)
1.00×
Cost of revenue
₩8.201B
(0.37%)
1.01×
Operating expenses
₩3.104B
(0.22%)
1.02×
Goodwill & intangibles
19.24%
Property and equipment
16.48%
Spread over hurdle
(1.86%)