14.82
Revenue₩B
22.54
23.44
24.45
26.06
27.07
28.02
29.09
31.14
33.15
34.59
16.35
5.03%
4.65%
16
21.68
Revenue growth%
24.71
27.55
30.49
29.18
30.63
28.81
28.06
25.96
24.00
21.62
7.87
25.96
27.81
42
17.89
Gross margin%
19.67
21.66
23.24
20.67
21.97
21.35
21.38
22.13
22.55
21.52
10.30
21.52
21.59
83
20.70
Operating margin%
4.60
4.76
2.51
5.45
4.01
2.10
4.14
1.20
0.73
1.53
23.30
1.53
3.26
75
16.34
Net margin%
30.15
29.13
28.28
28.68
26.49
26.32
26.47
23.66
21.55
22.44
19.67
23.66
26.48
77
13.72
P/E ratio (avg)x
15.57
14.99
13.85
12.62
14.13
15.52
15.61
16.60
15.92
14.34
7.996
15.61
15.25
40
12.04
EV/EBITx
45.72
48.75
48.64
48.82
48.01
51.91
51.35
56.38
58.70
60.81
21.63
56.38
50.08
11
18.50
FCF yield (avg)%
28.81
26.39
28.98
29.32
27.33
27.95
25.60
23.97
23.72
22.65
22.29
23.97
26.86
63
18.30
FCF margin%
19.62
20.93
18.11
20.48
22.15
22.92
23.90
24.76
26.51
23.89
11.56
23.90
22.53
35
1.045
FCF / Net incomex
0.288
0.293
0.319
0.332
0.326
0.313
0.291
0.320
0.328
0.318
0.146
0.318
0.318
67
6.34
ROIC%
25.98
23.99
23.78
23.95
23.40
21.79
22.39
25.28
22.67
25.12
10.35
22.67
23.87
52
7.45
Return on equity%
12.13
14.68
17.14
16.63
15.22
15.27
18.23
19.18
20.77
18.67
10.42
18.67
16.89
29
19.64
Return on assets%
10.08
11.17
11.70
12.75
13.01
12.45
15.20
13.45
12.86
10.03
5.18
12.86
12.60
36
392.00
EPS₩
526.34
495.75
448.77
492.21
555.07
540.35
561.46
561.51
574.65
537.86
409.77
(0.63%)
0.03%
—
11.35
EPS growth%
8.96
10.44
8.84
7.84
7.64
7.47
9.66
9.26
11.98
10.11
28.11
9.66
9.11
33
402.99
Bookvalue per sh₩
728.42
817.50
958.85
1,143
1,322
1,537
1,489
1,677
1,859
1,841
477.19
6.85%
10.27%
—
321.47
FCF per share₩
201.68
209.72
225.83
232.24
240.39
266.57
313.89
327.02
318.92
370.68
544.64
9.05%
7.24%
—
456.45
Dividend per sh₩
285.93
261.46
235.60
208.97
223.81
199.24
185.25
176.12
180.60
195.90
551.92
(2.63%)
(2.86%)
—
10.44
Div yield (avg)%
5.22
6.64
4.31
5.95
5.69
2.93
5.51
7.64
5.44
7.92
18.05
5.51
5.60
9
27.97
Payout ratio%
23.82
25.36
26.94
24.05
21.41
21.70
23.25
22.95
24.55
27.10
8.22
23.25
23.93
86
12.73
Shares (diluted)M
11.23
11.28
11.73
12.37
12.70
13.64
12.42
13.38
14.82
13.99
12.77
1.96%
2.45%
88
19.23
Buyback yield%
24.30
26.50
26.63
28.20
25.24
25.79
28.70
27.90
26.75
28.21
10.83
27.90
26.69
54
0.115
D/E ratiox
0.487
0.492
0.500
0.519
0.511
0.562
0.574
0.636
0.655
0.643
1.171
0.636
0.540
29
9.373
Enterprise value₩B
18.98
19.94
19.42
20.12
20.13
20.75
22.52
22.68
21.06
20.18
13.61
0.05%
0.26%
63
10.11
LT debt₩B
9.322
9.658
9.769
11.01
12.45
13.08
12.72
12.19
11.44
13.15
24.22
1.10%
2.64%
76
Revenue
₩34.59B
4.65%
1.00×
Cost of revenue
₩20.18B
4.82%
1.02×
Operating expenses
₩4.782B
4.85%
1.02×
Property and equipment
16.46%
Return on capital
168.92%
Spread over hurdle
159.70%