27.39
Revenue₩B
42.90
42.84
42.75
43.42
43.95
44.00
43.26
44.28
44.58
44.36
30.09
0.19%
0.52%
60
7.32
Revenue growth%
15.85
17.57
17.67
17.08
19.00
18.20
20.71
19.28
16.78
17.37
21.73
18.20
17.62
5
12.53
Gross margin%
7.66
5.04
3.97
6.44
3.48
4.37
4.99
4.33
4.63
4.11
28.37
4.37
4.50
16
7.08
Operating margin%
30.64
28.64
28.90
27.29
25.26
24.24
23.58
23.66
23.14
21.22
7.07
23.58
24.75
87
29.55
Net margin%
0.47
0.40
2.30
3.33
0.40
1.99
1.64
0.46
0.97
0.42
23.03
0.97
0.72
73
9.329
P/E ratio (avg)x
23.77
21.87
23.88
22.04
22.76
21.52
22.96
25.37
28.68
27.37
31.00
25.37
23.37
34
27.29
EV/EBITx
17.09
18.60
20.25
23.43
24.65
23.14
25.67
24.60
27.93
27.25
30.14
25.67
24.02
81
19.52
FCF yield (avg)%
19.13
16.19
13.77
16.29
16.06
17.42
20.01
19.13
17.81
17.00
17.83
17.81
17.21
43
15.29
FCF margin%
19.21
22.03
23.15
25.72
27.02
29.15
26.85
29.06
29.17
27.48
18.11
29.06
26.93
90
1.441
FCF / Net incomex
1.666
1.626
1.733
1.814
1.867
2.051
2.347
2.564
2.898
2.893
0.335
2.564
1.959
86
20.70
ROIC%
33.97
33.31
35.50
37.88
39.62
40.72
40.56
39.39
41.12
42.62
26.85
40.72
39.50
55
22.52
Return on equity%
16.29
15.60
16.88
19.88
19.94
18.58
20.15
22.66
24.17
22.40
26.59
22.40
19.91
21
2.45
Return on assets%
7.17
9.52
7.94
5.42
4.60
2.46
2.07
2.63
2.37
1.45
15.24
2.37
3.62
69
308.72
EPS₩
285.82
296.38
249.41
229.83
230.63
199.22
212.21
215.20
188.11
179.51
332.20
(4.89%)
(5.95%)
—
12.97
EPS growth%
31.81
32.39
30.93
29.36
26.48
25.04
27.91
25.21
23.54
21.39
28.71
25.04
27.20
35
276.71
Bookvalue per sh₩
145.20
163.89
176.74
212.38
252.48
297.91
336.43
334.53
354.07
415.62
295.16
10.48%
12.99%
—
446.50
FCF per share₩
535.70
550.16
642.35
619.53
739.33
725.26
807.97
882.41
967.95
1,016
363.61
6.56%
6.52%
—
608.83
Dividend per sh₩
139.17
125.59
116.68
102.08
96.98
92.14
86.08
84.22
73.74
71.22
326.76
(5.99%)
(6.02%)
—
19.34
Div yield (avg)%
29.51
28.90
31.66
32.05
30.47
29.97
28.38
29.63
32.08
34.71
29.46
29.97
30.22
26
18.99
Payout ratio%
8.18
8.70
6.39
5.35
4.99
6.51
8.94
6.97
8.95
11.87
16.62
8.94
7.58
61
52.16
Shares (diluted)M
65.87
71.19
76.54
76.66
86.43
89.82
96.01
92.77
97.29
104.7
51.61
3.91%
5.59%
68
13.41
Buyback yield%
34.27
37.20
36.23
37.06
35.72
37.59
35.84
34.36
31.66
29.30
21.03
34.36
35.78
13
1.634
D/E ratiox
1.425
1.505
1.533
1.491
1.661
1.637
1.777
1.642
1.554
1.621
1.078
1.637
1.588
16
47.86
Enterprise value₩B
43.35
38.30
37.83
37.83
34.76
31.17
32.58
32.59
31.57
29.94
6.064
(2.94%)
(4.42%)
88
40.92
LT debt₩B
50.68
54.93
53.18
53.99
52.25
46.42
41.44
42.69
40.08
36.44
14.27
(6.95%)
(3.33%)
20
Revenue
₩44.36B
0.52%
1.00×
Cost of revenue
₩29.91B
0.45%
0.99×
Operating expenses
₩9.178B
0.38%
0.99×
Property and equipment
16.04%
Spread over hurdle
(1.94%)