1.088
Revenue₩B
6.123
6.129
6.194
6.252
6.274
6.231
6.216
6.289
6.300
6.238
1.194
(0.12%)
0.14%
56
4.25
Revenue growth%
8.62
7.12
5.11
4.88
4.59
4.99
7.84
6.79
8.55
9.44
7.54
7.84
6.96
75
22.83
Gross margin%
21.53
20.40
22.25
22.63
20.76
22.87
22.54
24.37
24.93
23.19
25.40
23.19
22.58
21
6.39
Operating margin%
19.77
19.68
20.88
17.93
16.79
16.01
18.14
16.30
17.23
14.81
12.53
16.30
17.58
66
6.50
Net margin%
14.11
15.24
16.67
15.96
16.38
15.61
13.46
11.58
10.00
11.28
27.17
11.58
14.67
53
13.81
P/E ratio (avg)x
15.13
14.61
13.84
13.04
13.22
11.70
11.31
10.57
10.37
10.14
36.40
10.57
12.37
8
23.96
EV/EBITx
9.643
10.80
12.56
14.31
15.28
17.67
20.57
23.76
26.50
26.12
19.46
23.76
16.48
88
11.65
FCF yield (avg)%
7.99
7.85
9.73
8.87
9.96
11.68
9.95
9.03
6.68
5.81
29.13
9.03
8.95
72
21.23
FCF margin%
18.77
21.29
19.73
19.55
18.55
19.66
19.37
19.88
18.60
21.17
15.70
19.66
19.61
23
0.709
FCF / Net incomex
0.995
1.133
1.072
1.146
1.190
1.153
1.241
1.172
1.288
1.425
1.373
1.241
1.162
59
9.63
ROIC%
3.62
1.45
2.53
4.24
6.52
8.83
10.24
9.72
8.65
10.59
9.95
9.72
7.59
46
21.57
Return on equity%
19.51
19.72
20.77
22.50
19.86
19.93
18.97
21.41
19.23
20.35
29.85
19.93
19.89
72
14.04
Return on assets%
14.26
17.17
20.17
18.17
15.76
16.47
16.94
15.11
12.72
14.46
19.14
15.11
16.11
90
236.40
EPS₩
319.98
277.26
265.16
290.00
313.22
316.87
344.69
306.58
325.22
297.45
245.13
(1.03%)
(1.24%)
—
5.90
EPS growth%
23.46
21.18
22.80
24.04
22.03
23.59
25.07
24.37
25.27
26.66
8.76
25.07
23.82
85
455.91
Bookvalue per sh₩
459.38
466.51
495.74
500.30
522.97
589.66
603.51
667.57
718.07
721.32
313.26
6.64%
4.92%
—
383.43
FCF per share₩
277.20
305.28
282.93
295.71
270.74
276.62
273.04
297.11
279.43
257.92
449.58
(0.97%)
(1.60%)
—
322.53
Dividend per sh₩
148.00
138.30
131.33
134.67
140.30
132.51
150.37
162.71
162.43
163.98
254.05
3.17%
0.62%
—
25.34
Div yield (avg)%
5.80
5.58
7.54
6.19
5.27
7.34
8.32
6.04
4.59
6.68
2.88
6.68
6.11
88
15.87
Payout ratio%
13.35
16.16
15.49
12.69
10.04
10.30
13.16
13.72
12.02
13.69
28.15
13.16
13.26
47
10.02
Shares (diluted)M
9.042
8.909
9.738
10.27
11.10
12.15
11.99
11.47
11.58
10.54
10.06
(1.03%)
1.99%
71
17.49
Buyback yield%
22.95
20.39
18.61
16.73
16.22
18.80
18.77
21.02
22.36
20.17
10.35
20.17
19.49
60
0.515
D/E ratiox
2.899
3.351
3.960
4.623
4.484
4.595
4.849
5.016
6.005
6.468
1.175
5.016
4.609
29
3.190
Enterprise value₩B
3.625
3.761
4.298
4.036
4.024
3.668
3.681
4.085
4.067
4.188
3.027
0.80%
2.01%
57
5.421
LT debt₩B
5.543
5.034
4.903
5.134
5.717
6.381
5.795
6.375
6.547
7.221
1.486
4.78%
3.12%
67
Revenue
₩6.238B
0.14%
1.00×
Cost of revenue
₩3.773B
(0.41%)
0.95×
Operating expenses
₩1.142B
1.26%
1.12×
Property and equipment
15.39%
Spread over hurdle
(1.66%)