32.12
Revenue₩B
40.01
41.21
42.97
45.29
46.46
48.94
50.09
51.76
52.19
53.58
34.12
2.89%
3.41%
9
19.81
Revenue growth%
26.80
25.95
24.36
22.95
21.40
19.66
18.48
19.68
16.70
16.73
17.82
18.48
20.54
74
8.14
Gross margin%
25.34
22.44
24.07
27.05
24.21
21.62
21.16
20.77
21.25
21.08
27.75
21.16
22.03
43
26.19
Operating margin%
6.03
4.40
4.20
6.58
7.69
10.08
10.27
12.10
13.90
14.59
15.71
12.10
8.88
45
13.08
Net margin%
22.59
22.08
20.55
20.77
18.98
21.70
20.14
18.81
19.22
20.37
17.09
20.14
20.46
62
13.26
P/E ratio (avg)x
25.03
25.66
24.17
26.82
24.57
22.04
22.89
22.44
21.29
20.99
26.43
22.04
23.53
68
25.45
EV/EBITx
56.12
62.80
66.13
70.02
67.81
67.73
65.92
60.87
59.60
55.40
31.10
60.87
64.36
76
16.42
FCF yield (avg)%
16.69
19.33
18.92
19.48
21.33
23.71
25.98
28.72
28.20
28.70
16.43
28.20
22.52
62
4.65
FCF margin%
32.48
31.90
33.89
30.97
27.98
30.92
28.97
27.78
28.09
29.97
16.18
28.97
30.45
70
0.507
FCF / Net incomex
0.859
0.800
0.755
0.835
0.903
0.935
1.080
1.079
1.178
1.343
0.160
1.080
0.919
78
5.90
ROIC%
12.37
13.61
13.51
12.31
9.69
8.36
8.19
10.69
8.25
7.73
25.35
8.25
10.19
53
9.24
Return on equity%
13.74
15.77
17.44
14.62
17.08
17.99
17.66
20.33
18.99
18.76
15.42
18.76
17.55
54
11.80
Return on assets%
27.43
29.65
29.47
29.33
29.63
30.96
31.38
32.31
34.15
36.89
22.80
32.31
30.30
38
252.26
EPS₩
253.94
258.71
271.95
307.24
330.98
341.37
347.19
345.68
338.88
344.26
275.43
0.79%
2.68%
—
26.98
EPS growth%
11.42
8.86
9.47
8.00
9.87
11.39
11.96
9.53
9.25
11.32
25.74
11.32
9.70
82
596.43
Bookvalue per sh₩
518.96
530.75
605.60
561.98
581.38
655.68
702.45
776.45
900.08
964.82
212.18
10.66%
7.33%
—
191.69
FCF per share₩
756.83
743.69
756.70
754.62
829.21
885.40
872.24
822.86
809.59
831.74
466.17
0.06%
1.02%
—
769.22
Dividend per sh₩
543.12
477.55
424.39
405.97
421.33
458.83
415.60
408.73
424.69
405.55
398.86
(0.76%)
(3.60%)
—
15.43
Div yield (avg)%
8.07
7.62
7.99
9.26
7.27
5.38
7.30
5.94
5.07
4.70
29.71
5.38
7.28
45
8.06
Payout ratio%
11.41
9.48
10.26
8.29
5.58
8.29
6.44
4.25
3.90
4.75
10.69
4.75
7.36
66
38.92
Shares (diluted)M
53.88
53.89
56.97
63.02
63.06
69.69
71.47
79.47
76.53
82.51
39.33
5.52%
4.84%
42
2.44
Buyback yield%
0.40
0.48
1.72
3.79
6.38
6.07
7.48
6.04
5.97
8.02
29.43
6.07
6.01
22
0.201
D/E ratiox
1.279
1.319
1.177
1.262
1.182
1.046
1.112
1.061
1.155
1.138
0.388
1.112
1.166
70
17.53
Enterprise value₩B
25.20
29.00
30.19
29.07
34.42
39.29
41.35
42.43
47.66
55.51
4.415
10.04%
10.01%
93
24.62
LT debt₩B
34.68
31.77
28.42
25.93
22.82
22.41
20.49
19.86
18.80
17.85
36.54
(4.79%)
(6.10%)
78
Revenue
₩53.58B
3.41%
1.00×
Cost of revenue
₩35.86B
3.20%
0.98×
Operating expenses
₩8.428B
3.97%
1.06×
Property and equipment
17.09%
Cash and investments
15.49%
Spread over hurdle
21.47%