2.102
Revenue₩B
15.23
16.54
17.93
19.48
21.40
22.94
24.96
27.43
29.76
32.46
2.331
8.70%
8.49%
67
2.29
Revenue growth%
16.10
16.90
16.24
14.72
13.61
12.26
12.20
13.03
10.31
12.43
11.94
12.26
13.32
88
16.77
Gross margin%
9.24
7.68
5.53
6.88
6.98
6.92
9.06
8.64
7.96
5.38
5.89
7.96
7.33
84
25.54
Operating margin%
30.99
33.56
32.95
33.44
34.18
31.35
32.12
32.00
29.10
26.23
10.23
31.35
32.06
64
27.83
Net margin%
11.10
10.14
8.32
6.90
7.71
6.92
9.67
11.98
9.59
10.17
8.69
9.67
9.63
53
16.98
P/E ratio (avg)x
45.67
48.87
57.19
66.93
74.94
81.02
81.44
88.17
102.5
112.5
10.36
88.17
77.98
31
9.749
EV/EBITx
8.804
9.402
9.547
9.197
9.104
9.020
9.857
9.789
10.38
9.598
12.81
9.789
9.475
19
26.94
FCF yield (avg)%
26.05
23.23
22.84
24.90
25.94
28.80
31.03
30.85
28.44
30.47
27.62
30.47
27.24
61
17.92
FCF margin%
11.97
13.19
15.90
13.04
15.16
16.95
17.23
14.63
17.06
15.69
28.87
16.95
15.42
81
0.754
FCF / Net incomex
1.406
1.331
1.374
1.255
1.355
1.506
1.357
1.528
1.545
1.617
1.702
1.528
1.390
74
11.66
ROIC%
6.66
7.13
4.98
2.72
1.33
0.40
0.40
0.40
0.40
2.65
21.14
0.40
1.99
77
23.23
Return on equity%
27.30
27.70
29.83
28.04
25.11
28.04
30.97
29.75
27.64
25.94
19.45
28.04
27.87
88
18.06
Return on assets%
33.07
30.61
30.43
32.99
32.76
30.36
31.06
28.72
31.34
31.26
27.36
31.06
31.16
90
854.79
EPS₩
1,310
1,492
1,717
1,878
1,840
1,878
2,086
2,151
2,039
1,974
923.20
1.42%
4.28%
—
14.63
EPS growth%
26.46
24.98
23.39
23.28
20.57
18.00
20.69
18.38
16.22
17.21
7.44
18.00
20.63
17
2,315
Bookvalue per sh₩
4,231
3,859
3,845
4,304
4,852
5,215
5,632
6,292
6,473
7,125
3,737
7.99%
5.07%
—
2,946
FCF per share₩
2,624
2,630
2,736
3,249
3,610
3,918
3,939
3,842
3,843
4,045
2,423
2.30%
4.90%
—
957.15
Dividend per sh₩
5,574
5,774
5,895
6,075
6,366
6,224
7,355
7,372
8,332
8,919
5,314
6.98%
5.76%
—
24.81
Div yield (avg)%
7.77
5.92
6.52
5.84
5.10
2.10
3.23
4.96
7.13
6.32
19.71
4.96
5.88
5
3.09
Payout ratio%
15.31
13.80
15.45
13.39
10.51
13.41
13.09
14.34
16.02
14.29
4.97
14.29
14.04
26
3.869
Shares (diluted)M
5.002
5.826
6.867
8.104
9.420
10.78
11.74
12.36
13.43
14.27
3.871
8.66%
10.76%
77
5.97
Buyback yield%
29.72
31.99
32.84
33.15
30.24
27.87
25.51
28.03
30.61
30.35
25.61
28.03
30.30
72
0.395
D/E ratiox
0.374
0.424
0.426
0.455
0.422
0.417
0.458
0.468
0.474
0.498
1.013
0.468
0.441
75
5.332
Enterprise value₩B
27.11
31.21
35.14
38.66
42.26
41.79
41.84
49.24
55.58
59.74
24.63
7.17%
9.79%
43
11.49
LT debt₩B
8.008
9.254
9.434
9.402
10.37
11.58
12.10
14.10
16.68
17.58
4.280
11.13%
9.61%
41
Revenue
₩32.46B
8.49%
1.00×
Cost of revenue
₩21.18B
8.48%
1.00×
Operating expenses
₩5.312B
8.49%
1.00×
Property and equipment
18.11%
Cash and investments
17.24%
Spread over hurdle
12.77%