109.7
Revenue₩B
125.1
127.3
128.9
133.5
138.2
139.4
145.4
149.9
157.3
157.7
121.0
2.68%
2.39%
71
27.88
Revenue growth%
22.14
22.96
22.76
21.55
20.68
19.21
17.60
15.50
18.34
17.78
22.54
17.78
19.94
25
9.92
Gross margin%
6.33
7.90
7.14
9.51
9.48
12.25
13.95
11.23
12.52
13.39
6.84
12.52
10.37
37
21.41
Operating margin%
21.70
23.48
24.00
21.15
20.11
19.59
18.26
15.84
17.29
16.10
21.68
17.29
19.85
61
11.76
Net margin%
27.55
24.92
26.69
28.60
27.35
27.20
26.19
27.33
28.59
28.61
19.40
27.33
27.34
49
22.39
P/E ratio (avg)x
37.10
36.00
37.84
42.86
43.65
47.77
48.16
47.39
54.22
53.94
11.04
48.16
45.52
42
17.37
EV/EBITx
29.89
29.44
29.81
27.49
25.13
25.24
26.73
24.21
27.10
28.09
32.79
26.73
27.30
9
12.13
FCF yield (avg)%
10.86
13.03
11.91
11.61
13.23
15.91
17.62
15.74
18.02
20.04
18.49
17.62
14.49
94
23.84
FCF margin%
7.39
8.58
7.00
4.91
4.52
3.01
5.97
5.18
4.48
5.33
10.52
5.18
5.25
84
0.320
FCF / Net incomex
1.155
1.260
1.147
1.171
1.219
1.205
1.183
1.109
1.049
1.110
1.021
1.110
1.163
28
7.26
ROIC%
30.14
27.55
27.05
24.43
26.73
24.94
22.40
22.68
24.96
22.16
18.51
22.68
24.95
66
2.46
Return on equity%
19.71
19.85
16.96
14.83
14.91
14.92
14.04
14.88
13.27
15.76
8.37
14.88
14.91
78
18.71
Return on assets%
18.54
17.49
15.41
16.38
16.47
16.76
16.79
15.60
14.07
13.46
9.18
15.60
16.43
18
1,801
EPS₩
1,474
1,392
1,208
1,182
1,207
1,173
1,005
971.80
1,001
942.17
1,869
(4.84%)
(4.98%)
—
9.78
EPS growth%
29.63
28.32
29.69
29.57
29.87
30.10
29.76
32.47
32.30
32.40
13.81
32.30
29.82
51
955.80
Bookvalue per sh₩
764.34
822.35
852.54
824.20
792.87
737.46
751.49
828.24
800.53
701.13
1,813
(2.43%)
(0.34%)
—
904.57
FCF per share₩
693.10
749.86
699.79
766.44
734.26
750.28
694.51
661.69
685.55
677.67
751.44
(1.59%)
—
—
1,234
Dividend per sh₩
804.77
762.17
787.81
903.71
997.89
979.63
1,124
1,261
1,318
1,319
1,282
5.73%
5.78%
—
21.19
Div yield (avg)%
9.64
7.84
5.49
5.35
7.51
9.03
6.93
5.27
4.03
6.89
26.64
6.89
6.91
17
3.73
Payout ratio%
7.64
8.76
6.27
6.26
4.33
2.26
0.79
2.86
1.64
0.40
8.50
1.64
3.60
80
28.95
Shares (diluted)M
30.56
28.71
25.85
25.23
27.87
27.14
29.90
32.89
36.40
36.62
28.26
5.61%
0.96%
35
10.82
Buyback yield%
20.35
20.96
23.11
23.67
23.70
26.49
25.46
24.99
23.01
25.03
9.18
25.03
23.68
42
0.865
D/E ratiox
1.616
1.629
1.895
1.868
2.072
2.032
2.102
2.281
2.706
3.014
1.502
2.281
2.052
81
31.27
Enterprise value₩B
50.11
52.37
56.91
61.10
56.16
64.36
69.83
78.65
80.09
80.24
105.7
7.40%
4.03%
28
77.66
LT debt₩B
123.6
124.3
122.1
128.7
147.6
146.5
156.1
150.4
171.0
165.4
48.55
2.30%
2.54%
68
Revenue
₩157.7B
2.39%
1.00×
Cost of revenue
₩74.91B
2.14%
0.98×
Operating expenses
₩30.48B
2.53%
1.01×
Property and equipment
20.65%
Spread over hurdle
75.25%