Multiples & cost of capital $247500.00 · 2026-08-19 · marketstack Size & multiples Market Cap ₩1442.38T Enterprise Value ⓘ ₩1385.70T P/E (TTM) 37.48× PEG (trailing) — P/S 4.32× P/FCF 38.17× EV/EBITDA ⓘ — EV/EBIT 31.78× EV/Sales 4.15× EV/FCF 36.67× FCF Yield ⓘ 2.62% Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.15 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 910.41% WACC — ROIC ⓘ 10.91% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM ₩6603.00 · revenue TTM ₩333.61T · FCF TTM ₩37.79T (in KRW)
No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months. full derived coverage requires a plan Output of a disclosed model — assumptions may be wrong. Research, not investment advice. See the Disclaimer .
Own-history valuation (point-in-time) 141 monthly snapshots · 2014-12 → 2026-08
Full 10Y 5Y 3Y 1Y
sector median from 844 Information Technology names in the same archive Column definitionsⓘ
Today — Latest value — live figure if it matches, else newest snapshot.
Own median — Middle of this name's own months in the window.
Own range — min→max rule, shaded p10–p90, tick median, dot today.
%ile — Where today ranks in its own history.
z — Standard deviations from its own mean.
Sector med. — Same-month sector median in the archive.
mo · distinct — Months · distinct values (the real sample size). Metric Today Own median Own range %ile z Sector med. mo · distinct P/E 37.48× only 2 monthly observations — under the 12-month floor for a series line. P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. ▾ ROE 10.8% 11.2% ROE — own p10–p90 8.7%–19.6%; range 4.1%–21.0%; median 11.2%; today 10.8% · 124 monthly observations 40th −0.37σ 4.1% 124 · 11 ▸ ROIC 10.9% 12.5% ROIC — own p10–p90 8.7%–21.3%; range 2.2%–23.4%; median 12.5%; today 10.9% · 124 monthly observations 40th −0.39σ 4.8% 124 · 11 ▸ Net Margin 13.3% 11.2% Net Margin — own p10–p90 9.3%–18.0%; range 5.6%–18.1%; median 11.2%; today 13.3% · 136 monthly observations 63rd +0.23σ 1.6% 136 · 12 ▸ 12M Momentum 250.0% 12.2% 12M Momentum — own p10–p90 −20.5%–70.8%; range −31.5%–525.3%; median 12.2%; today 250.0% · 141 monthly observations 99th +5.12σ 2.4% 141 · 141 EPS Growth 3Y −6.4% only 2 monthly observations — under the 12-month floor for a series line. P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. ▸ Sales Growth 3Y 3.3% 4.5% Sales Growth 3Y — own p10–p90 −0.4%–9.5%; range −0.4%–9.5%; median 4.5%; today 3.3% · 100 monthly observations 38th −0.39σ 5.5% 100 · 9 Market Cap $1.03T not reconstructed — market cap was removed from the historical pass (never a ranking factor, and a reconstructed share count carries look-ahead risk). The single stored value is the forward-captured snapshot, not a series.
ROE · point-in-time monthly 124 monthly observations · 2016-05 → 2026-08
2017 2019 2021 2023 2025 22.5% −2.2% 11.2% Today (live screener basis): 10.8% 2016-05-31 · ROE 11.2% · Information Technology median 10.2% (n=209) 2016-06-30 · ROE 11.2% · Information Technology median 10.0% (n=210) 2016-07-31 · ROE 11.2% · Information Technology median 10.0% (n=210) 2016-08-31 · ROE 11.2% · Information Technology median 9.8% (n=211) 2016-09-30 · ROE 11.2% · Information Technology median 9.7% (n=212) 2016-10-31 · ROE 11.2% · Information Technology median 9.6% (n=212) 2016-11-30 · ROE 11.2% · Information Technology median 9.3% (n=212) 2016-12-31 · ROE 11.2% · Information Technology median 9.3% (n=213) 2017-01-31 · ROE 11.2% · Information Technology median 9.6% (n=213) 2017-02-28 · ROE 11.2% · Information Technology median 10.0% (n=214) 2017-03-31 · ROE 11.2% · Information Technology median 9.4% (n=214) 2017-04-30 · ROE 11.2% · Information Technology median 9.6% (n=215) 2017-05-31 · ROE 12.5% · Information Technology median 9.3% (n=215) 2017-06-30 · ROE 12.5% · Information Technology median 9.6% (n=216) 2017-07-31 · ROE 12.5% · Information Technology median 9.6% (n=216) 2017-08-31 · ROE 12.5% · Information Technology median 9.7% (n=215) 2017-09-30 · ROE 12.5% · Information Technology median 9.7% (n=215) 2017-10-31 · ROE 12.5% · Information Technology median 9.7% (n=215) 2017-11-30 · ROE 12.5% · Information Technology median 10.1% (n=215) 2017-12-31 · ROE 12.5% · Information Technology median 9.9% (n=214) 2018-01-31 · ROE 12.5% · Information Technology median 9.9% (n=214) 2018-02-28 · ROE 12.5% · Information Technology median 10.3% (n=221) 2018-03-31 · ROE 12.5% · Information Technology median 10.7% (n=226) 2018-04-30 · ROE 12.5% · Information Technology median 11.3% (n=225) 2018-05-31 · ROE 21.0% · Information Technology median 11.0% (n=226) 2018-06-30 · ROE 21.0% · Information Technology median 10.4% (n=226) 2018-07-31 · ROE 21.0% · Information Technology median 10.4% (n=226) 2018-08-31 · ROE 21.0% · Information Technology median 10.4% (n=227) 2018-09-30 · ROE 21.0% · Information Technology median 10.3% (n=228) 2018-10-31 · ROE 21.0% · Information Technology median 10.5% (n=229) 2018-11-30 · ROE 21.0% · Information Technology median 10.7% (n=232) 2018-12-31 · ROE 21.0% · Information Technology median 10.1% (n=232) 2019-01-31 · ROE 21.0% · Information Technology median 10.3% (n=232) 2019-02-28 · ROE 21.0% · Information Technology median 12.4% (n=237) 2019-03-31 · ROE 21.0% · Information Technology median 11.8% (n=238) 2019-04-30 · ROE 21.0% · Information Technology median 11.8% (n=240) 2019-05-31 · ROE 19.6% · Information Technology median 11.8% (n=240) 2019-06-30 · ROE 19.6% · Information Technology median 12.4% (n=241) 2019-07-31 · ROE 19.6% · Information Technology median 12.4% (n=241) 2019-08-31 · ROE 19.6% · Information Technology median 12.4% (n=241) 2019-09-30 · ROE 19.6% · Information Technology median 12.4% (n=242) 2019-10-31 · ROE 19.6% · Information Technology median 12.5% (n=242) 2019-11-30 · ROE 19.6% · Information Technology median 12.4% (n=243) 2019-12-31 · ROE 19.6% · Information Technology median 12.7% (n=243) 2020-01-31 · ROE 19.6% · Information Technology median 12.6% (n=243) 2020-02-29 · ROE 19.6% · Information Technology median 11.0% (n=246) 2020-03-31 · ROE 19.6% · Information Technology median 10.1% (n=253) 2020-04-30 · ROE 19.6% · Information Technology median 10.1% (n=254) 2020-05-31 · ROE 8.7% · Information Technology median 10.1% (n=260) 2020-06-30 · ROE 8.7% · Information Technology median 10.0% (n=261) 2020-07-31 · ROE 8.7% · Information Technology median 10.0% (n=261) 2020-08-31 · ROE 8.7% · Information Technology median 9.8% (n=264) 2020-09-30 · ROE 8.7% · Information Technology median 10.0% (n=263) 2020-10-31 · ROE 8.7% · Information Technology median 9.4% (n=263) 2020-11-30 · ROE 8.7% · Information Technology median 9.2% (n=264) 2020-12-31 · ROE 8.7% · Information Technology median 9.2% (n=264) 2021-01-31 · ROE 8.7% · Information Technology median 9.3% (n=264) 2021-02-28 · ROE 8.7% · Information Technology median 8.6% (n=270) 2021-03-31 · ROE 8.7% · Information Technology median 8.4% (n=277) 2021-04-30 · ROE 8.7% · Information Technology median 8.3% (n=279) 2021-05-31 · ROE 10.0% · Information Technology median 8.1% (n=326) 2021-06-30 · ROE 10.0% · Information Technology median 7.8% (n=332) 2021-07-31 · ROE 10.0% · Information Technology median 7.8% (n=334) 2021-08-31 · ROE 10.0% · Information Technology median 8.1% (n=342) 2021-09-30 · ROE 10.0% · Information Technology median 8.1% (n=349) 2021-10-31 · ROE 10.0% · Information Technology median 8.1% (n=350) 2021-11-30 · ROE 10.0% · Information Technology median 8.4% (n=353) 2021-12-31 · ROE 10.0% · Information Technology median 8.2% (n=359) 2022-01-31 · ROE 10.0% · Information Technology median 8.2% (n=361) 2022-02-28 · ROE 10.0% · Information Technology median 9.5% (n=373) 2022-03-31 · ROE 10.0% · Information Technology median 6.8% (n=462) 2022-04-30 · ROE 10.0% · Information Technology median 6.8% (n=493) 2022-05-31 · ROE 13.9% · Information Technology median 7.4% (n=512) 2022-06-30 · ROE 13.9% · Information Technology median 7.4% (n=512) 2022-07-31 · ROE 13.9% · Information Technology median 7.4% (n=513) 2022-08-31 · ROE 13.9% · Information Technology median 7.3% (n=513) 2022-09-30 · ROE 13.9% · Information Technology median 7.2% (n=517) 2022-10-31 · ROE 13.9% · Information Technology median 7.3% (n=517) 2022-11-30 · ROE 13.9% · Information Technology median 7.3% (n=517) 2022-12-31 · ROE 13.9% · Information Technology median 7.3% (n=517) 2023-01-31 · ROE 13.9% · Information Technology median 7.3% (n=518) 2023-02-28 · ROE 13.9% · Information Technology median 5.3% (n=538) 2023-03-31 · ROE 13.9% · Information Technology median 2.4% (n=593) 2023-04-30 · ROE 13.9% · Information Technology median 1.7% (n=603) 2023-05-31 · ROE 17.1% · Information Technology median 1.8% (n=608) 2023-06-30 · ROE 17.1% · Information Technology median 1.7% (n=609) 2023-07-31 · ROE 17.1% · Information Technology median 1.6% (n=609) 2023-08-31 · ROE 17.1% · Information Technology median 0.9% (n=611) 2023-09-30 · ROE 17.1% · Information Technology median 0.9% (n=618) 2023-10-31 · ROE 17.1% · Information Technology median 0.8% (n=619) 2023-11-30 · ROE 17.1% · Information Technology median 0.9% (n=620) 2023-12-31 · ROE 17.1% · Information Technology median 0.8% (n=620) 2024-01-31 · ROE 17.1% · Information Technology median 0.6% (n=620) 2024-02-29 · ROE 17.1% · Information Technology median 1.0% (n=629) 2024-03-31 · ROE 17.1% · Information Technology median 0.9% (n=636) 2024-04-30 · ROE 17.1% · Information Technology median 0.5% (n=641) 2024-05-31 · ROE 4.1% · Information Technology median 0.6% (n=646) 2024-06-30 · ROE 4.1% · Information Technology median 0.7% (n=647) 2024-07-31 · ROE 4.1% · Information Technology median 0.5% (n=647) 2024-08-31 · ROE 4.1% · Information Technology median −0.1% (n=649) 2024-09-30 · ROE 4.1% · Information Technology median −0.1% (n=649) 2024-10-31 · ROE 4.1% · Information Technology median −0.2% (n=649) 2024-11-30 · ROE 4.1% · Information Technology median −0.3% (n=650) 2024-12-31 · ROE 4.1% · Information Technology median −0.4% (n=651) 2025-01-31 · ROE 4.1% · Information Technology median −0.7% (n=651) 2025-02-28 · ROE 4.1% · Information Technology median 0.9% (n=649) 2025-03-31 · ROE 4.1% · Information Technology median 1.3% (n=647) 2025-04-30 · ROE 4.1% · Information Technology median 1.3% (n=650) 2025-05-31 · ROE 9.0% · Information Technology median 1.6% (n=653) 2025-06-30 · ROE 9.0% · Information Technology median 1.7% (n=652) 2025-07-31 · ROE 9.0% · Information Technology median 1.7% (n=653) 2025-08-31 · ROE 9.0% · Information Technology median 2.8% (n=669) 2025-09-30 · ROE 9.0% · Information Technology median 3.0% (n=668) 2025-10-31 · ROE 9.0% · Information Technology median 3.0% (n=669) 2025-11-30 · ROE 9.0% · Information Technology median 2.8% (n=669) 2025-12-31 · ROE 9.0% · Information Technology median 2.5% (n=669) 2026-01-31 · ROE 9.0% · Information Technology median 2.6% (n=670) 2026-02-28 · ROE 9.0% · Information Technology median 3.2% (n=676) 2026-03-31 · ROE 9.0% · Information Technology median 3.6% (n=677) 2026-04-30 · ROE 9.0% · Information Technology median 4.3% (n=678) 2026-05-31 · ROE 10.8% · Information Technology median 4.4% (n=679) 2026-06-30 · ROE 10.8% · Information Technology median 4.5% (n=679) 2026-07-14 · ROE 10.8% · Information Technology median 4.1% (n=647) 2026-08-01 · ROE 10.8% · Information Technology median 4.1% (n=654) ROE (point-in-time) Information Technology median, same monthshaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — only 2 monthly observations — under the 12-month floor for a series line. P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one.
Ladder not drawn for this name — the reason is above.ⓘ Not a forecast: each row re-prices today's filed earnings at a multiple this company itself once traded at. It abstains rather than guess on a loss year or a broken per-share basis.
Reconstructed point-in-time · 141 monthly snapshots 2014-12 → 2026-08 · 139 reconstructed, 2 live 2 forward-captured ⓘ Every month uses only what was filed by then, split-adjusted. Delisted names are absent and a trough year can throw one huge reading, so read the median, not the edges.