6.078
Revenue₩B
13.30
13.53
13.74
14.20
14.80
15.63
16.17
16.87
17.65
18.60
6.714
4.68%
3.96%
51
7.97
Revenue growth%
24.25
26.69
24.06
22.92
23.08
21.91
20.94
22.51
22.60
21.15
24.17
21.91
22.76
35
6.06
Gross margin%
0.40
0.44
0.40
1.45
4.15
6.72
4.97
6.56
5.32
6.18
9.47
6.18
4.56
52
28.98
Operating margin%
2.78
1.12
3.14
3.30
5.59
7.64
4.76
3.04
3.30
6.14
27.12
4.76
3.30
19
8.86
Net margin%
25.44
22.85
22.09
21.92
20.08
21.23
24.15
21.92
21.95
22.92
25.39
21.95
22.02
86
18.29
P/E ratio (avg)x
36.56
38.29
42.41
40.78
43.96
48.78
43.09
40.77
40.86
37.05
37.21
40.86
40.82
94
10.34
EV/EBITx
36.58
33.87
30.96
32.35
28.82
29.48
27.91
26.88
24.28
21.51
28.47
26.88
29.15
31
5.20
FCF yield (avg)%
11.14
9.53
10.47
11.38
12.18
12.43
10.14
8.64
6.12
5.58
28.71
8.64
10.31
34
22.87
FCF margin%
7.73
9.66
11.71
11.46
9.31
11.85
14.22
16.25
14.96
12.46
20.67
14.22
11.78
75
0.699
FCF / Net incomex
0.750
0.737
0.827
0.951
1.077
1.082
1.016
1.086
1.073
1.005
0.780
1.073
1.010
63
9.12
ROIC%
20.31
21.13
19.94
19.57
22.09
21.37
18.45
20.86
19.11
21.69
17.74
20.86
20.58
75
28.02
Return on equity%
16.50
14.83
12.14
14.06
15.20
13.90
14.70
12.77
10.13
7.19
19.89
12.77
13.98
71
26.54
Return on assets%
6.64
8.59
8.41
7.01
8.80
6.22
4.36
5.15
2.44
1.13
23.38
4.36
6.43
46
146.81
EPS₩
337.24
354.99
413.81
460.34
480.40
534.34
599.67
638.22
693.27
762.52
160.80
9.68%
10.27%
—
17.33
EPS growth%
8.05
5.47
7.85
8.94
7.72
4.99
2.60
3.54
5.52
5.17
12.46
4.99
5.49
36
216.67
Bookvalue per sh₩
366.56
383.46
464.59
492.11
516.91
628.04
669.72
729.20
772.62
797.65
268.21
9.06%
8.24%
—
261.33
FCF per share₩
202.04
172.87
150.87
133.47
130.07
137.53
150.42
129.96
125.95
119.90
308.98
(1.62%)
(6.50%)
—
52.04
Dividend per sh₩
174.37
180.14
164.39
171.49
157.30
144.08
154.13
140.36
154.34
144.16
349.08
(1.73%)
(1.65%)
—
16.65
Div yield (avg)%
17.15
14.17
17.05
16.92
14.64
13.38
14.61
11.75
13.12
11.00
3.95
13.12
14.39
51
18.98
Payout ratio%
25.07
25.88
28.40
29.69
30.64
33.27
35.58
37.22
39.71
41.21
7.90
37.22
31.96
9
40.54
Shares (diluted)M
52.94
51.02
57.07
64.69
62.14
64.01
66.23
70.38
65.17
62.36
39.65
0.07%
2.01%
44
5.28
Buyback yield%
23.45
21.95
22.72
24.14
26.14
26.17
29.16
30.68
28.11
30.05
17.90
29.16
26.16
63
1.749
D/E ratiox
1.014
1.102
1.144
1.066
0.997
1.008
1.030
1.074
1.008
1.053
1.260
1.030
1.042
80
1.251
Enterprise value₩B
18.01
21.70
22.41
22.84
24.56
27.22
30.76
36.49
38.59
39.22
11.12
9.81%
9.95%
13
11.34
LT debt₩B
2.555
2.700
2.747
2.887
2.926
3.058
3.190
2.793
2.778
2.629
5.792
(2.12%)
(0.53%)
88
Revenue
₩18.60B
3.96%
1.00×
Cost of revenue
₩11.09B
4.21%
1.02×
Operating expenses
₩1.861B
3.55%
0.96×
Property and equipment
18.61%
Cash and investments
18.30%
Spread over hurdle
61.22%