54.56
Revenue₩B
50.99
52.15
53.02
52.49
52.03
52.94
53.33
52.44
52.24
53.08
56.47
0.40%
0.31%
59
23.62
Revenue growth%
30.21
28.52
30.26
30.80
28.65
26.71
25.53
26.08
26.42
27.55
27.71
26.42
28.03
7
28.95
Gross margin%
19.66
21.43
19.30
20.53
23.32
20.94
21.01
22.93
23.59
26.02
9.83
22.93
21.22
44
9.24
Operating margin%
15.98
18.04
18.10
18.36
16.10
15.95
13.88
13.78
12.49
12.65
9.28
13.78
15.97
5
3.32
Net margin%
14.91
16.38
15.48
17.57
14.80
16.30
18.00
19.13
19.73
21.93
17.83
19.13
16.97
17
14.77
P/E ratio (avg)x
7.220
6.904
7.638
6.859
6.184
5.935
6.573
6.303
6.929
6.837
25.61
6.573
6.848
10
28.94
EV/EBITx
44.39
51.15
58.99
58.42
69.08
67.07
75.33
81.88
97.23
104.9
31.78
81.88
68.08
10
9.16
FCF yield (avg)%
12.52
13.89
11.94
14.11
15.25
13.35
11.46
9.88
7.38
8.45
10.58
9.88
12.23
15
26.44
FCF margin%
21.52
22.44
20.20
21.26
18.93
16.84
14.43
14.87
16.74
13.78
15.63
14.87
17.88
33
1.536
FCF / Net incomex
1.655
1.569
1.682
1.583
1.661
1.858
2.119
2.118
2.355
2.198
0.455
2.119
1.770
22
21.17
ROIC%
7.55
7.78
9.48
12.09
11.05
13.87
16.56
17.68
15.72
17.92
6.27
16.56
12.98
51
24.67
Return on equity%
6.93
4.30
5.13
6.59
6.24
5.98
4.70
7.02
6.76
5.07
15.66
5.98
6.11
74
16.07
Return on assets%
19.13
19.50
20.60
22.47
25.26
23.27
25.79
28.06
28.71
30.67
26.42
28.06
24.26
8
201.17
EPS₩
268.98
293.78
347.33
363.79
428.75
408.64
413.05
413.95
422.15
494.97
207.33
2.91%
6.84%
—
28.12
EPS growth%
20.30
23.12
24.49
26.04
25.00
25.34
25.24
24.21
24.94
24.19
21.82
24.94
24.71
91
430.93
Bookvalue per sh₩
219.53
233.68
226.68
214.81
244.99
239.72
229.69
256.25
288.14
331.79
410.81
6.25%
3.51%
—
195.05
FCF per share₩
1,094
1,324
1,483
1,525
1,538
1,558
1,763
1,842
1,877
2,267
103.46
8.07%
8.67%
—
271.34
Dividend per sh₩
984.00
1,019
1,158
1,217
1,237
1,259
1,295
1,343
1,419
1,445
474.95
3.16%
5.70%
—
18.00
Div yield (avg)%
10.73
10.61
7.68
9.27
10.81
7.81
5.76
6.32
6.11
5.21
9.46
6.11
7.75
61
20.05
Payout ratio%
7.97
9.76
8.78
6.71
5.83
6.78
6.29
7.15
9.80
9.75
28.04
7.15
7.56
21
44.24
Shares (diluted)M
47.73
42.33
44.40
41.17
36.90
33.91
36.90
38.49
38.22
34.02
45.53
(1.61%)
(3.83%)
24
16.22
Buyback yield%
10.79
12.56
15.36
12.61
15.46
13.32
15.99
15.92
17.86
16.33
4.65
15.99
15.41
94
0.365
D/E ratiox
0.466
0.535
0.624
0.697
0.773
0.930
1.104
1.276
1.359
1.592
0.549
1.276
0.852
34
66.71
Enterprise value₩B
10.03
9.857
9.030
8.400
8.232
9.405
10.30
11.52
11.06
11.31
48.19
6.55%
1.23%
81
13.56
LT debt₩B
60.53
62.36
69.91
82.41
82.00
96.45
111.6
105.6
118.3
131.2
62.22
9.86%
7.95%
85
Revenue
₩53.08B
0.31%
1.00×
Cost of revenue
₩25.55B
0.33%
1.00×
Operating expenses
₩9.304B
0.48%
1.02×
Property and equipment
22.58%
Goodwill & intangibles
14.11%
Spread over hurdle
14.84%