8.164
Revenue₩B
10.60
11.07
11.11
11.60
11.86
12.29
12.61
12.65
12.95
13.40
8.626
2.48%
2.41%
53
8.17
Revenue growth%
13.54
12.67
12.30
13.98
11.44
11.09
8.71
9.19
10.72
12.31
8.89
10.72
11.87
84
29.39
Gross margin%
7.69
5.95
6.42
9.09
6.83
4.76
2.53
3.78
4.64
1.93
29.77
3.78
5.36
14
16.59
Operating margin%
0.72
3.42
5.95
4.42
4.87
5.55
7.21
6.44
8.05
10.57
18.95
7.21
5.75
25
5.10
Net margin%
0.97
0.40
1.62
4.41
3.70
1.29
0.40
0.40
0.46
1.41
24.69
0.46
1.13
15
32.26
P/E ratio (avg)x
22.39
23.39
22.55
25.89
28.35
30.66
31.57
33.79
40.05
41.02
33.71
33.79
29.51
63
11.19
EV/EBITx
8.377
8.756
7.809
8.161
8.827
8.741
9.158
10.08
11.15
11.75
23.58
10.08
8.792
52
28.29
FCF yield (avg)%
8.26
10.74
7.99
5.12
2.76
2.36
4.62
7.28
8.58
9.18
11.32
7.28
7.64
31
15.05
FCF margin%
21.56
19.67
16.95
16.32
16.45
15.03
12.51
15.38
15.89
14.10
2.03
15.03
16.11
28
0.224
FCF / Net incomex
0.984
0.987
0.942
0.959
1.031
1.004
0.977
0.870
0.879
0.863
1.674
0.879
0.968
88
29.20
ROIC%
18.59
16.56
14.58
17.55
17.52
19.51
16.72
15.81
18.44
17.04
13.51
17.04
17.28
75
9.89
Return on equity%
6.81
8.82
8.14
10.48
12.12
9.14
10.69
7.96
5.01
5.27
10.71
7.96
8.48
63
20.47
Return on assets%
23.27
23.45
21.62
20.09
18.92
17.13
15.36
17.41
16.73
13.98
5.26
16.73
18.17
15
373.60
EPS₩
638.93
677.33
655.82
701.29
770.57
772.79
885.52
936.23
1,033
1,050
404.67
6.39%
6.37%
—
3.02
EPS growth%
1.67
0.40
3.11
4.81
4.97
4.87
7.52
10.08
11.73
13.68
6.39
10.08
4.92
91
480.58
Bookvalue per sh₩
527.43
605.61
682.20
798.13
782.77
835.34
939.60
1,049
1,131
1,095
281.77
6.94%
8.60%
—
172.15
FCF per share₩
448.62
444.89
419.97
435.17
500.11
542.81
525.61
565.03
526.73
601.43
210.22
3.76%
3.32%
—
339.17
Dividend per sh₩
351.80
372.68
404.20
442.23
452.45
475.13
425.10
406.54
410.40
417.95
451.30
(1.57%)
1.30%
—
2.51
Div yield (avg)%
11.62
10.07
9.97
10.64
11.88
10.00
7.85
7.28
8.23
10.56
17.31
8.23
10.04
24
25.15
Payout ratio%
11.52
11.67
9.88
10.06
7.77
8.06
8.28
7.20
8.62
8.63
5.42
8.28
8.62
92
10.87
Shares (diluted)M
9.907
9.433
8.650
8.387
8.349
8.108
7.410
7.052
7.593
7.655
10.42
(1.72%)
(2.46%)
18
7.71
Buyback yield%
4.80
3.74
2.94
3.08
0.94
1.47
0.77
2.82
0.61
3.37
15.01
1.47
2.88
45
1.255
D/E ratiox
1.363
1.251
1.375
1.207
1.225
1.093
0.998
0.935
0.851
0.765
0.507
0.935
1.150
28
2.798
Enterprise value₩B
8.452
9.691
9.472
9.872
9.849
11.03
13.31
16.16
16.94
19.48
2.368
14.61%
10.65%
91
12.37
LT debt₩B
12.39
12.63
12.09
11.12
9.912
10.74
11.96
12.74
14.02
14.97
3.488
8.60%
1.88%
78
Revenue
₩13.40B
2.41%
1.00×
Cost of revenue
₩9.383B
2.41%
1.00×
Operating expenses
₩1.648B
1.83%
0.94×
Property and equipment
17.57%
Spread over hurdle
(3.13%)