1.234
Revenue₩B
23.40
23.63
24.29
24.86
25.10
24.94
24.92
24.60
24.21
24.05
1.289
(0.85%)
0.20%
55
21.10
Revenue growth%
12.62
11.61
13.60
10.89
10.22
10.58
7.79
10.03
8.35
8.19
20.06
8.35
10.40
17
12.46
Gross margin%
14.64
17.39
19.78
21.37
21.14
23.67
21.19
22.50
23.71
23.61
15.67
23.61
21.28
64
27.74
Operating margin%
12.94
11.62
10.01
11.50
13.62
15.86
17.45
16.47
13.64
16.00
4.43
16.00
13.63
26
26.04
Net margin%
11.99
11.05
8.22
8.62
8.44
7.56
7.65
8.47
6.65
3.95
9.27
7.56
8.33
7
18.60
P/E ratio (avg)x
21.56
21.88
20.67
22.98
22.09
22.11
21.78
21.72
23.36
25.59
31.85
22.11
21.98
8
20.38
EV/EBITx
40.97
41.53
38.77
35.26
35.07
37.65
38.96
44.02
45.81
45.30
28.73
44.02
39.97
36
21.42
FCF yield (avg)%
25.67
26.76
27.49
29.06
31.26
33.29
31.79
34.25
36.52
34.84
17.82
34.25
31.52
86
19.09
FCF margin%
17.96
16.52
13.87
16.86
15.28
17.68
15.02
12.28
14.74
16.37
5.16
15.02
15.83
54
1.531
FCF / Net incomex
1.892
1.972
1.869
2.080
2.018
2.226
2.100
2.370
2.237
2.638
0.526
2.237
2.090
65
24.25
ROIC%
8.98
11.00
13.40
14.90
14.28
15.65
15.56
16.32
16.95
16.91
18.83
16.32
15.23
71
24.16
Return on equity%
14.28
15.02
17.25
17.31
18.30
17.80
18.42
20.23
18.77
16.31
9.33
18.42
17.55
62
22.76
Return on assets%
4.53
3.48
1.80
0.40
0.46
0.40
0.40
2.59
0.94
0.40
18.47
0.40
0.70
60
687.98
EPS₩
173.82
168.59
184.72
207.34
215.77
235.51
257.02
247.69
233.14
267.94
724.53
4.43%
4.21%
—
4.39
EPS growth%
15.78
18.51
15.63
14.84
16.05
18.80
18.97
17.66
20.46
18.80
7.02
18.80
18.09
62
124.96
Bookvalue per sh₩
209.06
199.71
185.64
179.22
181.72
191.36
183.58
174.92
185.35
196.04
535.60
1.53%
(0.29%)
—
395.82
FCF per share₩
655.92
696.99
799.71
873.01
889.98
854.71
792.61
776.06
730.00
765.53
499.07
(2.97%)
2.52%
—
357.09
Dividend per sh₩
157.24
135.72
145.20
155.55
166.66
152.12
149.90
158.08
136.57
134.10
614.93
(4.25%)
(1.42%)
—
11.09
Div yield (avg)%
20.18
20.40
22.14
20.61
21.21
21.80
18.99
19.23
16.47
15.77
14.15
18.99
20.29
68
21.62
Payout ratio%
9.40
8.12
11.08
12.84
11.08
8.45
8.14
11.05
10.11
11.85
24.75
10.11
10.58
27
17.32
Shares (diluted)M
18.96
17.99
16.48
15.98
14.75
14.72
14.82
13.50
13.50
15.00
17.52
0.34%
(3.14%)
87
22.92
Buyback yield%
16.12
14.26
11.54
11.26
13.53
11.79
8.90
8.63
8.83
7.74
22.05
8.83
11.40
37
0.661
D/E ratiox
1.279
1.194
1.150
1.243
1.251
1.343
1.299
1.381
1.445
1.362
1.249
1.362
1.289
87
9.637
Enterprise value₩B
12.03
12.43
11.21
10.18
9.420
10.02
8.805
8.739
8.703
9.081
9.234
(0.73%)
(1.87%)
6
2.286
LT debt₩B
23.99
26.90
31.10
31.16
32.54
35.46
37.22
37.04
43.35
42.96
7.375
5.71%
7.55%
64
Revenue
₩24.05B
0.20%
1.00×
Cost of revenue
₩13.89B
0.54%
1.04×
Operating expenses
₩3.496B
(0.55%)
0.93×
Goodwill & intangibles
18.25%
Property and equipment
16.49%
Spread over hurdle
48.73%