85.99
Revenue₩B
84.72
86.56
86.83
89.14
87.97
86.56
85.80
86.00
87.90
88.25
91.20
0.06%
0.31%
34
8.65
Revenue growth%
25.00
22.36
24.47
25.40
24.28
24.74
25.62
23.15
22.52
25.16
15.71
24.74
24.61
41
7.31
Gross margin%
23.59
26.24
25.23
25.88
23.09
23.68
22.88
25.50
25.41
27.82
25.06
25.41
25.32
11
23.90
Operating margin%
12.69
9.90
11.26
12.75
15.70
13.54
12.77
11.38
10.68
11.48
16.01
11.48
12.08
32
19.37
Net margin%
0.40
0.40
3.04
4.46
1.63
1.63
2.96
4.65
2.49
5.03
21.17
2.96
2.73
30
20.02
P/E ratio (avg)x
9.380
9.453
8.179
8.066
8.123
8.805
8.751
9.110
8.879
9.712
21.07
8.879
8.842
37
25.32
EV/EBITx
41.40
46.51
49.13
50.44
58.25
65.07
78.01
83.16
95.70
96.62
16.32
83.16
61.66
62
20.07
FCF yield (avg)%
32.57
34.85
35.87
34.12
35.71
37.17
39.63
41.89
41.19
38.48
4.07
39.63
36.52
42
24.71
FCF margin%
21.29
19.69
18.10
16.41
17.88
16.96
16.39
18.51
18.74
16.57
19.74
16.96
17.99
92
0.314
FCF / Net incomex
1.546
1.757
1.692
1.685
1.603
1.698
1.868
1.737
1.817
1.887
1.451
1.817
1.718
74
18.35
ROIC%
18.58
16.54
16.08
13.17
15.95
16.38
17.34
16.37
17.35
14.67
16.68
16.38
16.37
32
5.09
Return on equity%
34.26
33.27
31.07
31.32
31.90
29.30
29.15
28.90
27.52
30.00
21.93
29.15
30.54
31
12.30
Return on assets%
1.90
0.90
1.72
0.97
0.40
0.40
0.84
0.43
0.40
0.40
12.87
0.40
0.63
70
717.83
EPS₩
266.16
257.20
265.27
282.00
274.22
285.79
245.37
267.34
268.78
281.38
760.96
0.52%
0.36%
—
6.68
EPS growth%
23.57
25.30
27.24
25.81
25.99
23.03
22.38
22.04
21.76
18.86
15.15
22.04
23.30
36
252.46
Bookvalue per sh₩
1,425
1,576
1,745
2,076
2,394
2,801
2,850
3,341
3,684
3,944
722.06
10.50%
12.10%
—
584.04
FCF per share₩
160.57
163.74
176.61
185.01
203.09
211.66
229.36
237.02
213.38
213.74
171.73
1.03%
1.53%
—
924.42
Dividend per sh₩
234.99
252.69
253.16
249.39
251.46
259.72
297.98
310.72
314.21
316.62
321.19
4.72%
3.12%
—
13.79
Div yield (avg)%
10.79
12.90
13.89
11.67
14.67
16.55
14.86
17.71
15.15
15.48
7.27
15.48
14.76
71
11.50
Payout ratio%
18.97
20.36
20.01
18.25
19.88
22.04
20.47
17.71
17.24
17.02
21.53
17.71
19.43
34
94.87
Shares (diluted)M
84.55
83.74
81.29
77.26
77.73
84.10
86.29
81.32
83.69
86.70
94.29
2.21%
(0.60%)
55
26.22
Buyback yield%
17.56
14.93
15.13
13.73
15.64
17.46
20.38
22.82
22.50
19.76
3.85
20.38
17.51
70
1.220
D/E ratiox
0.651
0.678
0.631
0.543
0.579
0.581
0.584
0.564
0.553
0.555
0.932
0.564
0.580
75
66.43
Enterprise value₩B
14.72
14.93
16.54
19.41
20.67
24.00
24.23
25.91
24.96
25.29
57.56
4.12%
6.56%
47
69.78
LT debt₩B
43.15
44.95
46.11
49.39
45.80
43.51
48.54
52.38
54.16
58.13
23.06
4.89%
2.37%
56
Revenue
₩88.25B
0.31%
1.00×
Cost of revenue
₩41.84B
(0.14%)
0.96×
Operating expenses
₩18.62B
0.87%
1.06×
Goodwill & intangibles
19.83%
Property and equipment
14.53%
Spread over hurdle
15.16%