5.556
Revenue₩B
18.85
20.15
21.02
22.05
22.68
24.02
25.14
25.81
26.49
27.24
5.678
3.73%
4.34%
27
23.42
Revenue growth%
10.99
13.83
13.31
11.04
11.98
14.54
11.67
13.92
14.96
13.69
10.85
13.92
13.50
22
25.51
Gross margin%
17.16
15.93
16.83
19.79
20.42
22.81
25.11
26.63
25.26
23.80
25.90
25.11
21.61
53
8.77
Operating margin%
3.97
5.19
6.61
7.49
4.70
3.93
3.33
1.03
0.40
2.11
6.78
2.11
3.95
92
27.03
Net margin%
11.30
11.66
12.29
13.48
13.92
16.50
14.82
16.96
18.28
16.26
18.86
16.50
14.37
34
32.86
P/E ratio (avg)x
38.32
38.65
37.73
41.24
41.13
38.31
34.19
30.31
27.75
30.95
34.94
30.95
38.02
88
12.41
EV/EBITx
12.63
13.77
13.20
14.92
16.34
17.52
18.43
20.76
22.19
23.48
20.84
20.76
16.93
39
14.10
FCF yield (avg)%
6.72
7.43
9.87
8.28
7.26
7.35
8.16
6.84
4.39
6.63
13.59
6.84
7.31
15
28.57
FCF margin%
20.13
20.35
19.69
20.37
21.74
19.84
18.34
19.67
19.68
17.29
29.98
19.67
19.76
34
0.641
FCF / Net incomex
0.534
0.526
0.570
0.674
0.782
0.835
0.973
1.106
1.226
1.291
1.757
1.106
0.808
90
16.30
ROIC%
9.96
11.54
9.05
9.55
10.69
13.52
15.69
13.76
15.39
14.83
17.54
14.83
12.53
81
20.79
Return on equity%
14.58
12.58
11.82
11.73
10.89
10.29
12.98
11.94
11.60
10.16
26.34
11.60
11.77
15
25.20
Return on assets%
25.11
25.32
22.64
23.85
21.57
18.81
17.68
15.82
16.25
16.01
29.34
16.25
20.19
8
882.97
EPS₩
1,024
938.30
951.37
876.55
855.71
913.49
872.74
782.00
794.36
695.26
931.48
(4.07%)
(4.58%)
—
23.47
EPS growth%
20.62
22.33
22.85
25.10
27.81
28.47
29.27
29.21
31.06
33.07
19.84
29.27
28.14
74
1,525
Bookvalue per sh₩
2,448
2,687
2,865
3,310
3,721
4,346
4,217
4,777
5,464
5,626
871.34
8.62%
8.93%
—
1,464
FCF per share₩
1,968
1,817
1,649
1,711
1,925
1,745
1,651
1,728
1,949
1,804
674.33
(1.29%)
0.09%
—
2,059
Dividend per sh₩
907.84
885.41
942.00
1,038
1,175
1,249
1,329
1,344
1,358
1,373
2,193
3.16%
3.94%
—
28.61
Div yield (avg)%
14.53
16.61
14.89
17.39
16.25
18.49
17.08
15.82
16.01
13.28
28.33
16.01
16.13
12
4.63
Payout ratio%
25.81
27.07
29.62
31.75
29.70
30.09
32.81
30.00
28.87
30.58
26.83
30.09
29.85
82
8.388
Shares (diluted)M
8.485
9.307
10.49
11.69
11.20
10.42
11.52
11.38
11.31
12.39
8.548
2.03%
3.00%
90
14.50
Buyback yield%
30.10
31.29
29.24
32.19
30.93
29.21
29.31
27.64
28.50
28.05
2.92
28.50
29.27
73
0.125
D/E ratiox
0.641
0.690
0.729
0.705
0.744
0.712
0.789
0.908
0.938
1.053
1.456
0.908
0.737
24
17.02
Enterprise value₩B
23.55
21.06
21.07
18.54
17.31
15.91
15.89
15.06
15.46
16.80
9.314
(0.60%)
(4.74%)
53
27.12
LT debt₩B
28.61
29.94
34.10
35.95
35.50
39.97
36.81
41.23
46.02
45.23
13.06
4.96%
4.81%
37
Revenue
₩27.24B
4.34%
1.00×
Cost of revenue
₩18.87B
4.55%
1.02×
Operating expenses
₩3.495B
4.30%
1.00×
Property and equipment
14.97%
Cash and investments
14.13%
Spread over hurdle
(3.64%)