7.193
Revenue₩B
9.565
10.03
10.24
10.72
11.05
11.12
11.61
12.19
12.26
12.42
8.041
2.36%
2.74%
35
18.03
Revenue growth%
9.83
10.22
7.88
8.66
11.36
8.98
7.87
10.56
12.15
13.24
2.51
10.56
10.03
67
12.91
Gross margin%
31.67
28.90
28.40
29.05
29.76
26.93
26.02
24.26
27.25
29.50
24.83
26.93
28.65
84
14.75
Operating margin%
4.28
2.06
3.88
6.27
4.41
5.11
6.32
6.67
5.48
7.91
8.89
6.32
5.30
21
19.43
Net margin%
35.07
37.28
36.16
34.97
33.06
35.82
38.13
39.73
41.98
40.37
29.73
39.73
36.72
5
15.57
P/E ratio (avg)x
40.53
47.85
56.81
63.29
60.00
69.82
80.98
85.27
91.68
108.6
26.57
85.27
66.56
20
19.48
EV/EBITx
8.925
8.294
8.919
8.394
8.984
9.080
8.094
8.699
8.475
8.859
20.44
8.699
8.779
41
2.14
FCF yield (avg)%
0.40
2.88
2.93
5.64
3.93
6.67
7.11
8.37
6.23
6.79
19.44
6.79
5.93
92
17.86
FCF margin%
25.59
28.16
30.07
28.89
30.86
32.73
32.65
30.98
33.66
32.07
21.03
32.65
30.92
24
1.420
FCF / Net incomex
0.883
0.951
1.044
0.920
0.945
0.850
0.844
0.773
0.668
0.711
1.327
0.773
0.867
9
19.94
ROIC%
14.92
17.54
15.74
16.33
15.00
17.70
15.70
14.14
11.46
9.69
26.68
14.14
15.35
16
12.41
Return on equity%
14.24
17.07
15.20
16.70
14.01
16.65
15.86
16.10
15.68
16.45
9.41
16.10
15.98
50
14.64
Return on assets%
26.18
27.82
27.25
27.97
28.01
25.77
27.13
27.56
28.10
31.01
21.31
27.56
27.69
53
236.15
EPS₩
179.34
169.25
171.58
157.71
165.88
149.21
132.25
127.59
132.84
116.65
256.01
(6.80%)
(4.04%)
—
22.45
EPS growth%
29.17
28.10
30.67
30.70
31.09
30.08
30.42
31.08
28.62
28.65
17.15
30.08
30.25
65
496.25
Bookvalue per sh₩
588.07
659.21
714.61
765.24
781.74
861.67
905.98
1,002
912.48
813.69
260.69
0.80%
4.36%
—
163.19
FCF per share₩
185.36
183.52
200.29
215.37
217.19
248.14
274.61
261.70
245.74
273.21
383.11
4.70%
3.36%
—
173.35
Dividend per sh₩
621.49
591.70
596.18
624.35
681.88
601.96
666.15
638.63
677.99
750.98
116.40
1.95%
2.04%
—
20.26
Div yield (avg)%
9.31
7.00
4.70
4.11
4.58
5.59
4.79
3.33
6.07
8.13
15.68
5.59
5.19
71
25.64
Payout ratio%
1.27
1.70
0.40
0.40
3.02
5.50
5.54
6.40
6.06
6.05
16.44
6.05
4.26
68
12.21
Shares (diluted)M
14.65
13.81
15.24
14.51
13.54
13.13
13.62
13.96
15.31
15.93
12.18
3.31%
1.12%
43
18.08
Buyback yield%
15.38
17.08
18.72
17.58
19.43
20.23
17.51
18.89
17.89
19.89
27.41
18.89
18.30
35
0.499
D/E ratiox
0.503
0.488
0.467
0.503
0.500
0.487
0.420
0.426
0.436
0.385
1.538
0.426
0.477
19
4.568
Enterprise value₩B
14.80
14.72
14.49
14.03
15.71
15.25
14.83
14.87
13.94
16.18
5.329
0.59%
1.97%
23
7.062
LT debt₩B
2.999
2.929
3.139
3.524
3.964
4.680
4.934
5.742
6.408
6.721
12.41
11.14%
10.23%
74
Revenue
₩12.42B
2.74%
1.00×
Cost of revenue
₩5.992B
2.47%
0.97×
Operating expenses
₩2.914B
3.04%
1.03×
Property and equipment
16.86%
Goodwill & intangibles
16.43%
Spread over hurdle
17.63%