135.6
Revenue₩B
198.0
195.6
199.5
199.5
198.4
203.4
203.2
206.0
206.6
205.1
149.1
0.67%
0.57%
67
6.86
Revenue growth%
24.80
26.96
27.87
27.75
24.93
27.55
27.43
26.39
23.39
22.01
18.74
26.39
26.67
40
13.57
Gross margin%
31.80
32.27
29.58
26.69
29.25
27.34
28.51
28.35
30.08
28.56
28.25
28.51
28.91
66
4.98
Operating margin%
19.97
20.23
23.21
22.98
19.98
19.96
20.22
19.35
16.36
16.69
15.55
19.35
19.98
24
17.30
Net margin%
7.01
4.83
4.23
2.23
2.13
0.40
0.40
3.12
3.99
1.61
19.56
1.61
2.68
61
8.140
P/E ratio (avg)x
7.253
7.469
6.816
6.017
5.869
5.469
5.840
5.843
5.673
6.009
9.434
5.840
5.939
19
28.06
EV/EBITx
30.79
31.12
30.57
28.86
30.76
34.72
35.84
37.45
36.74
40.40
30.38
36.74
32.92
92
5.34
FCF yield (avg)%
10.03
9.80
9.15
11.30
8.86
10.03
12.28
10.28
8.39
9.34
8.12
10.03
9.92
48
20.80
FCF margin%
2.35
1.82
0.40
0.74
3.54
1.44
2.50
2.06
1.13
3.63
10.91
2.06
1.94
50
1.354
FCF / Net incomex
0.493
0.554
0.562
0.570
0.577
0.575
0.596
0.702
0.714
0.804
1.351
0.702
0.576
7
22.38
ROIC%
13.58
12.83
13.81
12.68
14.16
16.06
16.40
19.12
20.36
22.47
19.13
19.12
15.11
28
26.82
Return on equity%
19.03
18.08
19.55
18.22
19.50
20.93
20.89
18.41
15.65
14.84
17.76
18.41
18.72
18
13.13
Return on assets%
13.50
15.79
18.11
20.59
23.17
23.27
23.74
23.29
20.92
23.16
24.08
23.27
22.04
87
1,027
EPS₩
594.35
626.77
758.57
757.21
890.86
920.19
907.04
891.90
1,073
1,107
1,147
4.44%
8.49%
—
3.12
EPS growth%
23.78
24.49
22.43
19.79
22.65
21.90
20.27
17.83
17.30
19.66
13.82
19.66
21.08
84
1,117
Bookvalue per sh₩
1,760
1,867
1,732
1,611
1,727
1,678
1,606
1,736
1,610
1,754
723.79
0.32%
0.45%
—
1,373
FCF per share₩
1,083
1,013
1,017
1,026
1,148
1,148
1,110
1,139
1,150
1,245
966.59
1.65%
1.52%
—
850.12
Dividend per sh₩
975.46
1,183
1,302
1,324
1,591
1,833
2,053
2,279
2,633
2,614
1,569
10.43%
10.69%
—
24.17
Div yield (avg)%
24.97
24.93
24.33
26.46
24.51
25.87
24.19
21.99
22.71
25.39
14.63
24.19
24.72
32
29.78
Payout ratio%
31.28
33.04
34.67
35.97
34.10
33.35
32.41
31.51
29.15
31.83
5.50
31.83
32.72
51
26.43
Shares (diluted)M
20.00
18.04
18.94
19.38
19.25
19.71
19.96
18.36
18.90
19.50
26.96
0.26%
(1.65%)
10
17.17
Buyback yield%
3.27
2.48
0.77
0.40
1.14
0.40
0.40
3.06
5.71
5.96
25.34
3.06
1.81
75
1.584
D/E ratiox
2.856
2.975
3.528
3.720
4.051
4.103
4.121
4.354
4.697
4.951
0.391
4.354
4.077
19
108.9
Enterprise value₩B
137.7
154.0
170.8
180.4
184.0
194.4
233.9
280.5
325.3
362.8
10.45
14.54%
10.38%
46
84.90
LT debt₩B
118.3
115.7
109.0
112.1
117.5
122.6
105.5
91.82
84.09
83.83
131.4
(6.53%)
(3.88%)
44
Revenue
₩205.1B
0.57%
1.00×
Cost of revenue
₩121.7B
0.86%
1.03×
Operating expenses
₩23.75B
0.12%
0.96×
Property and equipment
20.40%
Spread over hurdle
14.49%