7.435
Revenue₩B
7.595
7.963
8.505
9.294
10.06
10.80
11.49
12.01
13.12
14.08
8.157
6.95%
7.28%
58
9.57
Revenue growth%
11.83
14.30
15.70
16.32
16.27
17.99
19.64
20.03
19.85
22.32
19.92
19.85
17.16
69
14.85
Gross margin%
17.09
15.15
15.44
14.74
13.26
15.73
13.86
13.65
15.22
13.60
30.00
13.86
14.95
22
11.61
Operating margin%
27.70
25.17
22.67
22.91
20.15
20.71
20.19
19.56
16.68
14.05
27.03
19.56
20.45
22
12.57
Net margin%
14.31
14.66
13.75
13.39
11.80
12.89
10.88
9.48
10.46
12.12
28.26
10.88
12.51
12
8.168
P/E ratio (avg)x
19.94
19.71
20.51
19.09
17.87
17.85
19.78
18.29
17.59
19.88
34.48
18.29
19.40
83
34.12
EV/EBITx
31.85
32.35
34.57
36.48
36.36
33.82
35.11
33.78
35.02
31.27
14.48
33.82
34.19
43
12.28
FCF yield (avg)%
3.80
6.76
4.89
4.52
4.64
3.23
5.07
5.46
5.84
8.57
19.44
5.46
4.98
58
10.43
FCF margin%
2.75
4.10
2.12
0.40
0.40
0.40
0.40
2.84
0.47
0.40
12.09
0.40
0.43
55
0.657
FCF / Net incomex
0.716
0.790
0.899
0.867
0.815
0.866
0.861
0.825
0.925
1.041
1.017
0.866
0.864
60
2.47
ROIC%
7.61
7.17
4.21
1.70
1.36
2.45
0.62
2.40
0.40
0.40
22.32
0.62
2.05
69
7.29
Return on equity%
0.40
0.40
0.40
2.12
0.40
0.40
2.59
5.33
6.34
5.14
11.80
5.14
1.26
59
5.95
Return on assets%
23.66
22.96
21.47
20.53
18.62
21.03
19.71
18.47
17.40
15.65
17.19
18.47
20.12
91
358.11
EPS₩
839.10
912.34
920.04
1,041
973.11
1,080
1,001
1,126
1,075
1,208
388.99
4.42%
5.09%
—
9.26
EPS growth%
23.46
22.96
24.83
22.77
25.59
25.34
25.48
23.73
26.08
28.97
17.41
25.48
25.09
36
866.63
Bookvalue per sh₩
2,096
2,394
2,403
2,672
2,627
2,881
3,418
3,404
3,822
3,650
1,216
6.80%
7.35%
—
502.97
FCF per share₩
436.29
444.67
515.11
513.13
554.27
573.26
643.79
727.59
795.19
817.29
713.87
8.08%
7.84%
—
1,244
Dividend per sh₩
1,223
1,337
1,310
1,426
1,587
1,557
1,542
1,587
1,674
1,909
1,175
3.76%
3.95%
—
26.61
Div yield (avg)%
19.58
21.00
20.63
23.06
20.21
18.34
16.93
18.32
20.79
18.17
29.48
18.32
19.89
49
14.38
Payout ratio%
10.44
12.33
12.66
11.43
13.50
14.83
12.31
10.45
11.09
10.64
19.40
11.09
11.87
88
5.043
Shares (diluted)M
5.519
5.752
5.978
6.265
5.534
5.404
4.798
4.156
4.079
4.211
5.038
(5.32%)
(2.29%)
93
3.79
Buyback yield%
14.60
14.94
12.79
9.86
10.00
9.14
8.78
5.80
6.76
5.50
17.18
6.76
9.50
76
0.617
D/E ratiox
1.465
1.633
1.784
1.750
1.676
1.756
1.802
1.755
1.781
1.649
0.448
1.756
1.752
51
9.288
Enterprise value₩B
3.789
3.789
4.056
4.225
3.823
4.257
4.014
3.684
3.791
4.288
5.815
2.32%
2.31%
68
11.85
LT debt₩B
6.810
6.881
6.099
6.693
5.907
5.338
5.035
4.401
4.451
4.633
9.754
(4.74%)
(4.59%)
71
Revenue
₩14.08B
7.28%
1.00×
Cost of revenue
₩7.319B
7.46%
1.02×
Operating expenses
₩2.158B
7.66%
1.04×
Cash and investments
21.53%
Property and equipment
19.48%
Spread over hurdle
10.57%