14.76
Revenue₩B
8.101
8.476
9.010
9.383
9.821
10.26
10.83
11.22
11.92
12.28
15.06
4.57%
4.67%
89
29.44
Revenue growth%
28.84
29.07
29.41
28.94
30.40
31.37
29.16
28.49
28.27
30.15
15.42
29.16
29.11
8
12.70
Gross margin%
28.60
28.99
28.22
25.99
26.21
25.49
24.83
27.00
26.39
24.79
15.40
25.49
26.30
21
6.44
Operating margin%
15.41
18.36
20.92
18.54
16.48
18.94
21.44
21.99
22.95
24.78
11.89
21.99
19.93
88
9.56
Net margin%
19.96
19.37
19.62
18.19
17.35
18.05
17.77
17.13
15.06
14.68
12.23
17.13
17.91
55
35.99
P/E ratio (avg)x
19.19
19.42
17.48
18.67
17.30
18.29
19.67
19.76
17.68
17.50
32.09
18.29
18.48
89
22.26
EV/EBITx
19.03
19.13
18.14
17.79
18.61
16.65
17.68
16.67
17.19
17.19
33.12
17.19
17.73
81
26.73
FCF yield (avg)%
6.36
7.35
7.13
5.24
4.18
5.48
8.13
7.99
6.25
7.03
2.85
7.03
6.70
36
25.62
FCF margin%
11.12
9.59
7.59
6.97
8.38
6.70
4.39
6.64
3.78
2.25
17.98
4.39
6.83
22
0.409
FCF / Net incomex
1.521
1.518
1.426
1.340
1.356
1.370
1.405
1.475
1.665
1.639
1.060
1.475
1.450
12
13.75
ROIC%
12.89
14.89
16.23
15.91
16.72
15.23
16.50
15.48
14.23
12.97
5.48
15.23
15.35
92
15.91
Return on equity%
21.08
19.47
21.90
22.58
23.62
23.76
22.61
21.27
21.43
21.01
27.02
21.43
21.67
24
12.13
Return on assets%
20.80
18.93
18.02
20.64
18.67
18.33
17.52
18.41
19.98
19.83
2.03
18.41
18.80
34
600.85
EPS₩
454.08
482.17
457.79
478.04
529.45
495.33
572.91
611.49
695.13
802.33
672.40
8.67%
5.09%
—
8.90
EPS growth%
11.05
8.76
10.50
8.41
10.57
7.82
8.69
7.78
9.84
9.88
27.73
8.69
9.30
81
398.51
Bookvalue per sh₩
324.19
318.48
356.19
368.05
437.63
446.71
515.97
579.45
664.89
655.50
839.24
8.42%
8.94%
—
689.68
FCF per share₩
221.01
256.69
301.21
324.83
317.99
384.32
458.85
524.74
547.14
551.30
677.39
11.63%
10.21%
—
360.37
Dividend per sh₩
655.99
679.69
672.75
753.80
870.09
900.84
940.95
1,017
1,082
1,251
635.59
7.53%
6.38%
—
21.55
Div yield (avg)%
18.11
20.43
20.16
18.94
17.93
20.83
19.22
21.00
20.94
21.05
19.84
20.94
20.30
88
3.94
Payout ratio%
15.52
13.92
13.83
11.15
8.20
9.77
11.53
11.67
9.19
10.85
14.93
10.85
11.34
57
17.08
Shares (diluted)M
32.69
37.62
42.23
45.50
49.91
54.00
57.29
67.16
69.67
81.82
17.26
10.39%
11.04%
31
7.23
Buyback yield%
31.96
34.64
32.92
31.08
33.50
36.25
35.44
37.40
36.50
34.11
14.46
36.25
34.38
93
1.745
D/E ratiox
1.283
1.349
1.411
1.583
1.481
1.475
1.516
1.548
1.408
1.397
0.151
1.475
1.443
67
13.51
Enterprise value₩B
10.66
11.37
11.68
10.99
11.24
9.817
8.285
7.899
7.336
7.246
1.083
(8.41%)
(5.02%)
92
5.113
LT debt₩B
1.532
1.433
1.622
1.695
1.911
2.038
2.082
2.349
2.326
2.675
14.24
6.96%
5.02%
65
Revenue
₩12.28B
4.67%
1.00×
Cost of revenue
₩6.867B
4.32%
0.97×
Operating expenses
₩2.387B
5.04%
1.04×
Cash and investments
17.51%
Property and equipment
17.18%
Spread over hurdle
15.66%