26.22
Revenue₩B
81.52
82.60
81.93
84.56
84.07
83.40
83.24
83.23
82.67
83.67
28.39
(0.10%)
0.52%
24
12.77
Revenue growth%
0.40
2.90
1.99
0.64
0.40
0.40
0.40
0.40
2.16
1.56
18.25
0.40
0.52
56
13.57
Gross margin%
9.68
10.54
11.21
8.91
11.70
12.73
11.78
14.41
14.44
11.80
10.91
12.73
11.74
23
17.46
Operating margin%
13.18
10.62
11.27
11.56
11.68
8.97
7.98
9.19
10.62
7.65
23.70
8.97
10.62
45
4.89
Net margin%
15.78
18.32
18.47
19.95
19.83
19.56
18.21
15.61
12.76
11.93
8.86
15.61
18.27
76
22.35
P/E ratio (avg)x
19.22
18.56
18.35
17.61
15.06
14.87
13.34
11.52
10.95
9.785
16.01
11.52
14.97
81
31.41
EV/EBITx
34.22
37.00
40.56
38.13
40.41
36.51
34.82
36.94
36.89
37.39
37.36
36.89
36.97
76
7.52
FCF yield (avg)%
14.53
15.93
15.67
15.38
18.03
17.58
19.42
20.11
17.54
15.23
7.38
17.58
16.74
93
16.17
FCF margin%
18.26
18.36
18.12
20.64
18.46
21.43
19.35
18.67
20.32
22.54
23.12
20.32
19.01
72
1.191
FCF / Net incomex
0.822
0.863
0.851
0.905
0.838
0.903
0.888
0.955
0.968
1.028
1.706
0.955
0.895
68
23.51
ROIC%
9.25
10.78
11.41
14.04
13.97
16.69
16.62
15.45
18.10
15.50
2.01
16.62
14.75
61
23.57
Return on equity%
2.57
1.94
0.72
0.40
0.40
1.63
0.40
0.70
1.73
0.40
7.98
0.70
0.71
65
2.36
Return on assets%
16.14
13.30
10.94
8.69
5.73
3.27
1.29
3.83
4.09
4.93
20.88
3.83
5.33
12
115.72
EPS₩
159.51
171.14
179.02
183.84
180.79
193.67
188.46
187.12
209.54
244.59
123.07
6.23%
4.41%
—
3.63
EPS growth%
18.97
21.43
22.57
24.70
26.40
24.89
27.53
27.87
30.81
32.42
7.56
27.87
25.65
12
138.41
Bookvalue per sh₩
104.63
90.50
87.16
89.26
97.52
83.30
89.73
90.23
90.47
84.37
141.48
(2.86%)
(3.67%)
—
54.08
FCF per share₩
64.27
74.21
73.86
80.32
94.54
94.19
110.07
117.46
115.12
123.98
97.47
5.57%
6.45%
—
205.26
Dividend per sh₩
276.03
289.28
349.92
361.01
393.62
394.94
439.55
482.00
570.58
580.85
86.77
8.09%
9.74%
—
26.43
Div yield (avg)%
29.51
27.98
25.75
26.40
23.97
21.38
21.66
18.97
17.34
20.29
22.12
20.29
22.82
36
12.16
Payout ratio%
9.64
9.53
8.91
6.47
6.61
5.80
8.46
11.26
8.51
7.79
7.09
8.46
8.49
49
73.53
Shares (diluted)M
72.24
71.02
72.35
77.45
83.19
92.79
101.2
103.7
103.0
100.5
71.37
3.84%
2.98%
53
24.15
Buyback yield%
22.61
21.46
22.77
23.92
26.20
27.06
25.06
25.80
28.29
25.40
4.53
25.80
25.23
91
1.055
D/E ratiox
1.298
1.391
1.286
1.256
1.201
1.221
1.391
1.379
1.509
1.458
1.679
1.391
1.339
38
10.24
Enterprise value₩B
32.02
33.97
36.88
39.52
42.46
44.55
43.38
37.16
33.78
31.53
63.69
(5.78%)
(1.13%)
14
28.47
LT debt₩B
75.37
79.61
89.81
94.21
108.9
122.4
146.0
148.2
145.6
158.5
2.853
7.79%
9.13%
70
Revenue
₩83.67B
0.52%
1.00×
Cost of revenue
₩52.15B
0.74%
1.02×
Operating expenses
₩7.756B
—
0.95×
Property and equipment
16.05%
Spread over hurdle
58.50%