19.99
Revenue₩B
16.16
17.21
18.23
18.93
19.55
20.44
20.89
21.76
23.21
24.10
21.98
4.27%
4.37%
35
4.35
Revenue growth%
1.70
4.19
6.85
6.36
4.53
3.38
4.11
3.73
1.97
3.81
29.55
3.73
3.96
52
26.40
Gross margin%
24.53
22.18
24.48
22.06
22.49
22.76
23.38
22.16
24.66
26.45
14.53
23.38
23.07
91
17.90
Operating margin%
7.61
6.35
4.60
5.44
3.38
4.63
4.88
7.75
8.72
8.57
13.54
7.75
5.89
52
2.78
Net margin%
15.14
15.26
13.53
15.03
13.58
14.37
13.84
15.72
13.78
13.31
16.95
13.84
14.11
25
27.05
P/E ratio (avg)x
12.68
14.06
14.19
15.64
15.87
14.35
15.10
15.95
14.66
15.68
36.71
15.10
14.88
54
11.53
EV/EBITx
7.467
6.571
5.888
5.726
6.344
5.782
5.795
5.382
5.188
5.053
30.05
5.382
5.789
82
20.06
FCF yield (avg)%
3.71
2.67
2.20
2.20
1.12
0.40
0.40
0.40
0.40
1.36
25.82
0.40
1.24
91
14.72
FCF margin%
10.96
13.61
15.29
14.32
11.47
8.55
7.39
8.26
8.24
9.80
13.50
8.26
10.38
55
0.703
FCF / Net incomex
0.450
0.529
0.504
0.584
0.613
0.599
0.656
0.622
0.599
0.694
0.985
0.622
0.599
80
27.73
ROIC%
10.77
11.20
8.67
9.19
12.04
13.81
13.94
11.16
8.22
5.84
8.87
11.16
10.97
7
26.13
Return on equity%
24.16
24.26
25.38
27.02
29.88
32.26
33.75
33.04
30.05
28.47
20.45
32.26
29.17
72
7.23
Return on assets%
6.77
6.13
5.56
8.04
9.81
11.87
9.58
8.01
9.55
7.54
10.91
9.55
8.03
28
171.49
EPS₩
435.37
465.75
514.85
562.06
569.41
578.57
622.69
731.78
708.90
723.33
180.18
4.90%
6.63%
—
7.58
EPS growth%
14.51
16.02
13.94
14.17
11.52
9.18
8.85
9.41
12.08
14.03
21.88
9.41
13.01
26
314.06
Bookvalue per sh₩
43.98
40.08
44.58
41.43
37.93
34.96
37.54
34.54
38.39
39.74
318.75
0.94%
(1.07%)
—
81.33
FCF per share₩
176.53
178.93
194.08
209.21
217.35
245.02
268.22
291.18
317.65
358.18
219.64
10.51%
8.57%
—
273.18
Dividend per sh₩
163.96
183.08
178.22
176.45
175.11
192.34
185.95
183.83
172.87
158.06
295.51
(2.03%)
(0.82%)
—
11.34
Div yield (avg)%
8.85
6.19
3.35
0.67
1.50
0.40
0.40
1.00
0.56
0.83
28.98
0.56
0.92
49
8.66
Payout ratio%
21.51
21.40
19.19
22.06
21.67
20.64
17.93
16.53
16.45
19.40
12.90
17.93
20.02
13
62.28
Shares (diluted)M
62.95
67.81
64.23
64.95
72.96
79.21
87.35
97.21
103.5
101.8
62.48
6.88%
4.70%
36
13.85
Buyback yield%
16.80
16.72
18.25
15.59
13.30
11.15
12.27
10.93
12.47
12.30
26.71
12.27
12.88
40
0.751
D/E ratiox
1.407
1.449
1.437
1.361
1.440
1.578
1.547
1.553
1.384
1.508
1.303
1.547
1.445
89
2.285
Enterprise value₩B
10.86
11.73
12.19
12.94
13.43
13.70
14.05
15.88
16.52
17.24
3.540
5.12%
4.35%
63
20.89
LT debt₩B
38.10
41.26
47.41
51.14
55.56
62.77
64.53
68.55
80.02
90.55
5.137
10.26%
10.25%
93
Revenue
₩24.10B
4.37%
1.00×
Cost of revenue
₩16.39B
4.07%
0.97×
Operating expenses
₩4.033B
5.09%
1.07×
Property and equipment
17.69%
Spread over hurdle
15.51%