28.66
Revenue₩B
29.30
30.01
30.45
30.55
30.64
30.64
31.27
31.16
30.99
31.49
30.33
0.54%
0.65%
42
23.67
Revenue growth%
7.94
7.55
7.24
7.64
10.27
9.87
12.58
11.71
11.10
11.27
15.79
11.27
10.07
67
27.25
Gross margin%
8.59
9.95
7.21
4.28
6.24
3.98
1.11
0.40
2.84
3.12
10.27
2.84
4.13
55
16.26
Operating margin%
28.55
26.13
26.98
26.29
28.30
29.37
28.76
28.09
25.80
23.42
16.04
28.09
27.53
77
28.98
Net margin%
18.29
20.59
20.33
21.36
21.17
18.48
20.87
21.93
21.34
18.72
22.90
20.87
20.73
75
10.74
P/E ratio (avg)x
49.25
51.28
50.07
53.73
58.39
58.17
58.46
67.60
69.51
81.60
23.38
67.60
58.28
61
29.30
EV/EBITx
41.08
41.14
39.53
40.89
38.43
34.20
34.40
30.02
29.33
29.11
27.90
30.02
36.41
58
5.45
FCF yield (avg)%
12.13
11.65
10.14
10.60
11.48
8.63
11.35
8.65
5.88
8.65
21.67
8.65
10.37
94
8.45
FCF margin%
0.40
0.40
1.48
4.46
5.47
5.14
5.61
4.53
6.07
6.07
5.64
5.61
4.83
73
1.423
FCF / Net incomex
1.457
1.626
1.868
1.844
2.041
2.028
1.949
1.896
2.195
2.113
1.129
2.028
1.923
6
13.12
ROIC%
20.66
19.43
19.48
19.54
17.21
17.26
17.82
19.64
21.76
20.53
19.37
19.64
19.51
73
6.43
Return on equity%
20.76
21.02
18.85
18.63
20.66
22.82
23.77
23.01
25.30
24.57
3.42
23.77
21.92
40
17.23
Return on assets%
6.49
6.93
4.82
6.07
9.07
11.38
11.34
13.55
11.86
11.10
21.60
11.38
10.09
58
716.25
EPS₩
781.02
888.51
930.53
1,102
1,150
1,352
1,611
1,702
1,738
1,810
767.88
9.49%
8.71%
—
20.70
EPS growth%
3.12
2.52
3.38
0.73
0.40
0.40
0.40
0.40
0.40
0.40
29.83
0.40
0.40
58
594.47
Bookvalue per sh₩
1,021
947.60
1,054
1,129
1,216
1,212
1,118
1,040
1,054
1,203
637.51
(0.22%)
2.65%
—
797.41
FCF per share₩
266.01
287.74
296.01
324.13
325.37
289.61
306.30
340.35
349.91
334.14
464.24
0.53%
2.35%
—
777.11
Dividend per sh₩
207.88
218.75
248.56
257.87
281.07
266.45
260.71
292.46
283.96
297.44
823.41
1.14%
2.69%
—
18.42
Div yield (avg)%
17.04
14.22
13.03
10.93
11.40
9.99
12.70
15.60
14.30
14.62
19.47
14.30
13.62
78
20.36
Payout ratio%
0.40
0.40
0.65
1.55
1.90
0.96
2.58
1.33
2.90
3.56
18.34
2.58
1.44
84
20.91
Shares (diluted)M
31.66
31.28
29.68
33.02
32.52
37.99
41.68
42.02
44.13
50.78
20.88
9.32%
6.15%
49
13.02
Buyback yield%
11.43
14.35
12.71
15.12
12.16
13.49
16.47
17.88
20.59
23.27
9.75
17.88
14.73
80
1.218
D/E ratiox
1.531
1.858
2.075
2.233
2.621
3.134
3.161
3.281
3.811
3.772
1.467
3.281
2.878
63
30.38
Enterprise value₩B
8.480
8.400
8.733
8.597
7.871
7.284
6.950
7.534
6.729
6.750
13.46
(3.03%)
(2.88%)
84
39.59
LT debt₩B
21.06
22.77
21.82
20.54
20.53
20.67
22.06
19.43
17.26
18.62
30.27
(1.94%)
(0.95%)
5
Revenue
₩31.49B
0.65%
1.00×
Cost of revenue
₩14.37B
0.98%
1.03×
Operating expenses
₩6.889B
0.58%
0.99×
Property and equipment
19.73%
Spread over hurdle
(1.40%)