2.874
Revenue₩B
5.610
5.639
5.786
5.979
5.969
5.947
6.063
6.003
6.190
6.351
2.954
1.25%
1.41%
55
24.33
Revenue growth%
26.38
25.21
22.59
24.88
23.84
23.84
24.01
21.61
23.13
22.46
8.73
23.13
23.84
63
9.33
Gross margin%
21.97
19.17
19.15
17.53
16.25
16.10
15.43
16.31
18.46
17.51
20.01
16.31
17.52
19
19.00
Operating margin%
11.42
10.51
11.15
11.53
10.35
11.88
14.74
17.30
14.34
14.48
24.83
14.48
11.71
51
15.91
Net margin%
0.40
1.33
2.20
1.65
1.53
3.40
3.33
5.20
4.91
3.12
17.91
3.40
2.66
65
30.07
P/E ratio (avg)x
13.73
12.37
11.75
11.17
11.83
12.94
12.20
13.59
14.03
14.16
21.42
13.59
12.66
71
35.25
EV/EBITx
17.42
19.09
17.50
19.53
21.04
21.76
19.99
20.96
19.58
18.40
17.42
19.99
19.56
67
10.43
FCF yield (avg)%
4.63
4.67
2.13
0.40
0.40
0.40
0.57
0.40
3.02
4.71
10.13
0.57
1.35
21
9.67
FCF margin%
9.81
9.55
7.37
7.59
9.66
11.17
12.68
11.83
12.08
10.38
10.91
11.83
10.10
48
1.305
FCF / Net incomex
2.541
2.643
2.550
2.430
2.582
2.878
3.083
2.900
3.021
3.253
0.795
3.021
2.761
44
10.36
ROIC%
4.88
5.02
3.40
4.44
1.73
3.03
0.78
0.40
0.40
0.96
26.17
0.78
2.38
10
19.29
Return on equity%
25.81
24.00
23.42
22.85
24.04
25.70
27.96
30.55
30.41
33.32
2.59
30.41
25.76
29
29.01
Return on assets%
13.42
11.32
8.61
8.40
9.22
7.34
9.35
12.31
14.15
11.76
12.87
11.76
10.33
74
96.91
EPS₩
85.03
76.17
78.90
85.06
81.07
73.84
73.63
68.35
67.68
75.62
103.37
(1.38%)
(0.95%)
—
29.40
EPS growth%
21.09
18.55
19.03
18.69
19.16
17.26
15.20
16.73
14.92
12.61
14.33
15.20
17.90
67
51.34
Bookvalue per sh₩
56.36
58.47
60.31
60.80
58.97
54.15
53.45
54.73
56.15
51.44
65.35
(2.70%)
(0.28%)
—
164.00
FCF per share₩
202.60
215.30
236.51
229.95
266.87
266.90
269.44
283.61
273.34
309.55
164.70
3.01%
5.30%
—
162.72
Dividend per sh₩
83.60
82.08
73.51
66.05
65.26
60.70
57.68
64.37
60.75
58.32
103.31
(2.22%)
(2.37%)
—
9.09
Div yield (avg)%
32.47
34.79
33.12
33.95
34.52
31.73
31.56
29.75
30.11
29.25
11.87
30.11
32.10
17
23.47
Payout ratio%
8.56
7.36
5.41
4.81
6.16
6.32
7.80
8.27
5.65
6.26
21.62
6.32
6.29
29
27.31
Shares (diluted)M
41.74
44.04
48.97
50.20
53.41
52.71
61.31
62.64
70.13
69.70
28.06
5.47%
5.30%
53
16.52
Buyback yield%
12.22
9.61
10.23
8.99
7.11
7.54
7.98
9.67
9.14
8.30
16.57
8.30
9.07
89
0.844
D/E ratiox
0.775
0.820
0.816
0.814
0.875
0.913
1.079
1.104
1.152
1.318
1.140
1.104
0.894
77
1.173
Enterprise value₩B
3.362
3.247
3.437
3.446
3.495
3.198
3.218
3.290
3.510
3.788
3.042
1.63%
0.73%
86
2.128
LT debt₩B
4.040
3.752
3.892
3.922
3.794
3.938
4.144
4.272
4.097
3.649
0.607
(0.78%)
(1.25%)
10
Revenue
₩6.351B
1.41%
1.00×
Cost of revenue
₩3.441B
1.69%
1.03×
Operating expenses
₩760.0M
0.14%
0.88×
Property and equipment
17.67%
Goodwill & intangibles
16.45%
Spread over hurdle
62.71%