6.203
Revenue₩B
44.21
44.04
44.00
43.87
44.51
44.73
45.28
44.80
44.12
44.97
6.913
0.20%
0.21%
8
22.13
Revenue growth%
21.90
23.93
25.96
28.29
28.99
29.71
28.26
25.59
25.79
28.63
14.55
28.26
27.11
28
9.88
Gross margin%
20.08
20.36
22.94
21.17
19.63
21.83
24.50
22.87
22.89
24.95
24.65
22.89
22.35
28
15.88
Operating margin%
16.53
14.54
15.46
16.54
17.84
15.97
17.78
18.32
19.02
18.58
20.31
18.32
17.16
75
16.89
Net margin%
10.38
12.76
13.64
11.66
11.37
9.33
10.28
12.19
12.91
13.51
8.26
12.19
11.93
36
11.56
P/E ratio (avg)x
14.35
14.73
15.01
16.28
16.96
17.54
20.22
20.03
20.25
19.08
6.806
20.03
17.25
40
24.21
EV/EBITx
42.42
43.93
44.13
51.57
56.98
59.39
60.63
58.72
63.53
66.87
7.704
60.63
57.85
85
11.33
FCF yield (avg)%
29.71
31.60
31.22
32.59
32.56
34.72
34.33
34.73
32.30
33.51
26.57
34.33
32.57
21
29.76
FCF margin%
9.25
8.13
6.82
6.57
7.12
4.99
5.83
7.81
5.65
2.90
12.74
5.65
6.70
59
0.674
FCF / Net incomex
0.795
0.859
0.939
0.976
1.095
1.139
1.202
1.314
1.319
1.341
0.553
1.314
1.117
14
12.38
ROIC%
22.78
22.99
22.42
24.14
23.19
25.20
24.29
21.51
24.16
22.18
7.47
24.16
23.09
83
23.23
Return on equity%
8.83
8.16
5.30
7.83
10.28
12.69
10.94
8.15
7.65
5.00
10.44
8.15
8.16
49
28.66
Return on assets%
18.04
16.27
14.44
11.79
10.41
7.80
8.13
10.26
7.37
7.36
23.52
7.80
10.34
84
250.37
EPS₩
508.98
528.77
522.50
521.38
596.65
676.65
665.07
770.54
861.34
858.00
268.61
7.54%
5.46%
—
19.07
EPS growth%
13.05
12.28
11.27
9.73
7.47
5.12
2.16
5.02
4.88
7.56
28.73
5.02
7.51
17
528.13
Bookvalue per sh₩
324.44
337.52
320.54
325.35
306.26
298.16
268.38
287.29
267.36
240.85
468.65
(4.69%)
(3.95%)
—
445.60
FCF per share₩
357.12
378.46
430.20
450.54
469.29
543.03
594.81
663.89
802.42
793.78
126.58
11.08%
10.39%
—
529.58
Dividend per sh₩
338.52
350.23
352.83
307.15
307.97
311.54
266.09
229.52
198.36
181.06
385.55
(10.08%)
(7.24%)
—
7.69
Div yield (avg)%
22.91
22.68
25.50
22.56
22.91
21.81
19.35
21.25
23.59
25.50
29.66
21.81
22.80
16
6.39
Payout ratio%
13.67
13.60
10.94
10.23
12.47
15.04
15.18
17.05
16.54
14.19
25.50
15.18
13.93
42
60.11
Shares (diluted)M
82.48
88.14
87.10
103.8
121.0
125.1
121.2
128.1
133.1
133.1
57.96
1.93%
5.61%
27
18.55
Buyback yield%
30.14
30.03
27.34
25.11
22.31
19.64
21.02
22.82
21.71
21.84
6.92
21.71
22.57
48
0.188
D/E ratiox
1.498
1.472
1.421
1.361
1.520
1.749
2.018
2.387
2.450
2.485
1.131
2.387
1.635
18
38.06
Enterprise value₩B
7.335
8.267
8.855
8.222
8.143
8.352
9.618
10.85
11.98
12.47
22.75
8.90%
6.18%
88
25.96
LT debt₩B
13.60
14.10
14.41
14.00
16.08
17.92
18.49
20.53
21.94
22.59
5.266
7.04%
6.73%
53
Revenue
₩44.97B
0.21%
1.00×
Cost of revenue
₩24.74B
0.37%
1.02×
Operating expenses
₩5.023B
(0.47%)
0.93×
Cash and investments
19.41%
Property and equipment
18.27%
Goodwill & intangibles
15.31%
Spread over hurdle
10.24%