57.99
Revenue₩B
214.7
212.9
215.6
217.2
216.6
221.5
220.4
223.2
230.1
226.7
62.06
0.91%
0.82%
36
6.33
Revenue growth%
27.00
26.14
27.87
28.72
27.97
27.26
30.18
29.07
31.41
30.27
25.32
30.18
28.35
24
17.98
Gross margin%
10.38
9.04
7.38
10.08
7.09
9.43
12.06
9.70
12.25
12.20
19.40
12.06
9.89
63
15.82
Operating margin%
9.16
8.78
7.43
7.92
9.73
12.04
11.52
10.48
13.31
11.81
6.60
11.81
10.10
39
20.04
Net margin%
1.92
3.14
4.62
4.36
6.50
7.98
7.54
7.16
4.56
6.51
13.62
7.16
5.56
68
35.21
P/E ratio (avg)x
13.51
14.20
15.04
17.30
16.73
19.39
17.95
18.13
19.46
20.60
29.06
19.39
17.62
40
37.45
EV/EBITx
24.37
26.44
27.95
25.13
24.37
27.17
28.37
26.98
24.79
23.54
13.68
26.98
25.78
59
4.82
FCF yield (avg)%
18.59
20.85
22.55
19.99
22.10
19.47
20.29
19.00
20.51
21.81
29.66
20.29
20.40
26
22.11
FCF margin%
12.54
10.51
7.82
6.79
5.83
5.91
7.58
6.14
6.51
3.94
11.56
6.14
6.65
85
0.412
FCF / Net incomex
2.000
2.050
2.318
2.710
2.964
2.984
3.188
3.042
2.880
2.880
0.522
2.984
2.880
19
16.68
ROIC%
11.08
8.75
11.68
13.29
14.81
17.60
16.89
19.36
18.70
16.13
9.10
17.60
15.47
58
20.67
Return on equity%
28.05
27.30
26.01
27.46
24.85
25.71
26.00
26.66
24.39
25.69
25.76
25.71
26.00
67
3.73
Return on assets%
9.34
11.44
9.38
8.52
10.45
8.40
6.22
9.06
8.82
11.03
12.58
8.82
9.20
7
1,074
EPS₩
1,487
1,420
1,265
1,386
1,363
1,464
1,355
1,228
1,152
1,171
1,200
(2.99%)
(2.25%)
—
24.08
EPS growth%
30.94
30.64
29.75
27.81
30.46
31.10
32.16
34.71
32.27
34.27
16.69
32.27
31.02
9
1,396
Bookvalue per sh₩
3,522
3,569
3,753
3,939
4,549
4,776
5,461
6,006
6,723
7,659
5,426
10.98%
7.49%
—
2,337
FCF per share₩
5,070
5,740
6,145
6,970
7,447
7,507
7,711
7,383
7,110
7,555
1,225
0.29%
3.88%
—
1,634
Dividend per sh₩
7,686
7,676
8,555
8,667
9,785
10,641
12,059
12,480
14,966
17,769
3,129
12.67%
9.51%
—
3.93
Div yield (avg)%
25.24
25.32
23.76
25.61
27.25
30.04
27.57
29.51
28.22
30.06
25.19
29.51
27.41
89
12.86
Payout ratio%
25.43
27.94
26.70
27.01
29.60
32.11
30.55
32.86
35.71
36.51
11.01
32.86
30.07
19
36.53
Shares (diluted)M
44.41
42.49
41.19
39.37
35.59
34.15
35.18
34.13
34.60
34.74
36.56
(0.48%)
(1.50%)
24
3.71
Buyback yield%
12.62
10.77
11.04
14.04
12.63
13.46
15.66
15.23
13.16
14.32
25.83
14.32
13.31
19
1.416
D/E ratiox
0.635
0.577
0.607
0.650
0.622
0.539
0.524
0.486
0.418
0.446
1.375
0.486
0.558
81
126.6
Enterprise value₩B
196.7
209.8
220.1
232.3
261.4
272.7
318.6
312.4
301.9
333.9
202.2
5.02%
5.45%
63
211.6
LT debt₩B
166.3
151.2
157.4
165.1
160.2
152.9
165.6
160.1
155.2
155.0
43.94
(0.65%)
(0.01%)
25
Revenue
₩226.7B
0.82%
1.00×
Cost of revenue
₩146.6B
0.64%
0.98×
Operating expenses
₩51.01B
1.13%
1.03×
Goodwill & intangibles
22.61%
Property and equipment
19.78%
Spread over hurdle
(3.86%)