68.91
Revenue₩B
145.9
145.9
146.9
150.4
154.9
158.2
158.3
158.4
163.7
162.8
72.32
1.00%
1.03%
16
26.87
Revenue growth%
8.10
8.01
5.18
3.07
0.40
2.78
0.58
2.64
3.82
1.06
10.90
2.64
2.92
21
10.50
Gross margin%
0.40
0.84
2.59
0.78
0.40
0.40
0.54
0.56
0.40
1.46
19.87
0.54
0.55
44
20.52
Operating margin%
2.05
2.73
1.82
0.46
2.12
4.71
4.00
2.23
1.06
0.40
10.60
2.23
2.09
8
7.46
Net margin%
10.70
8.31
10.17
9.07
11.04
12.36
14.86
17.22
17.56
17.70
22.40
17.22
11.70
62
16.58
P/E ratio (avg)x
31.85
32.17
37.42
44.08
47.62
51.10
53.26
62.18
61.73
59.98
37.14
59.98
49.36
55
18.14
EV/EBITx
12.71
13.04
12.53
11.75
11.92
12.18
11.81
13.34
14.80
14.97
11.81
13.34
12.62
29
6.45
FCF yield (avg)%
37.99
35.50
37.21
35.27
34.55
31.60
33.30
35.96
35.89
34.86
17.18
34.86
35.39
90
24.63
FCF margin%
32.02
31.07
31.98
32.94
33.51
33.56
33.07
30.95
33.21
34.38
4.85
33.21
33.01
69
0.756
FCF / Net incomex
0.374
0.441
0.462
0.549
0.636
0.754
0.774
0.834
0.923
1.103
1.428
0.834
0.695
74
17.23
ROIC%
17.69
18.03
16.18
16.90
14.67
15.76
15.34
16.27
18.63
19.61
15.25
16.27
16.58
7
4.71
Return on equity%
9.91
10.39
10.42
8.19
10.41
7.83
10.77
13.15
12.46
9.48
15.80
10.77
10.40
75
18.29
Return on assets%
23.21
25.56
25.64
23.61
21.78
23.51
21.32
24.29
21.95
20.47
7.71
21.95
23.36
58
602.87
EPS₩
958.01
931.78
1,010
1,117
1,081
1,142
1,296
1,369
1,456
1,653
643.59
8.86%
5.31%
—
17.50
EPS growth%
16.50
16.62
17.88
15.26
13.00
15.10
13.41
14.55
13.88
16.63
7.96
14.55
15.18
34
811.29
Bookvalue per sh₩
386.89
448.75
507.19
562.30
572.18
584.40
623.24
740.87
888.32
899.71
289.74
9.47%
9.04%
—
395.55
FCF per share₩
1,051
1,068
1,050
939.75
975.86
1,048
1,041
941.23
864.95
960.25
1,309
(0.32%)
(1.06%)
—
1,245
Dividend per sh₩
1,094
1,149
1,171
1,056
1,035
1,169
1,162
1,094
1,171
1,298
947.27
4.62%
1.36%
—
13.64
Div yield (avg)%
23.45
22.74
21.43
23.14
24.54
25.08
23.79
25.44
22.58
24.29
4.41
24.29
23.62
44
27.95
Payout ratio%
4.22
1.29
0.40
0.40
1.77
0.40
0.40
1.96
1.06
0.40
11.40
0.40
0.73
93
28.88
Shares (diluted)M
24.66
25.51
25.67
26.96
24.90
22.70
23.64
25.57
26.75
24.19
28.92
(0.57%)
(1.25%)
32
18.27
Buyback yield%
31.16
31.43
31.62
30.27
29.31
31.61
31.76
34.20
35.33
33.61
28.49
33.61
31.62
74
0.443
D/E ratiox
0.455
0.487
0.514
0.529
0.547
0.563
0.564
0.509
0.552
0.552
1.741
0.552
0.538
67
60.88
Enterprise value₩B
44.84
46.49
47.84
52.32
47.10
45.28
40.99
40.87
44.24
37.92
14.62
(4.24%)
(1.26%)
43
70.52
LT debt₩B
112.0
102.7
109.5
118.1
116.3
128.6
119.5
104.2
91.98
98.61
114.5
(3.25%)
(0.94%)
91
Revenue
₩162.8B
1.03%
1.00×
Cost of revenue
₩111.6B
0.97%
0.99×
Operating expenses
₩26.79B
0.94%
0.99×
Spread over hurdle
(0.72%)