7.725
Revenue₩B
9.296
9.682
10.10
10.49
11.00
11.50
12.41
13.26
13.74
14.60
8.093
5.82%
5.24%
33
25.66
Revenue growth%
2.25
0.40
1.03
1.53
3.97
3.34
1.42
0.40
0.40
2.96
10.07
1.42
1.47
54
27.83
Gross margin%
14.85
17.60
20.40
19.65
21.61
19.45
22.07
24.35
24.77
23.64
23.85
23.64
21.01
66
22.07
Operating margin%
22.53
22.88
24.49
27.41
27.19
29.99
32.44
35.21
36.77
37.45
12.90
35.21
28.70
49
24.72
Net margin%
4.67
5.14
2.34
1.20
0.54
2.41
0.40
0.40
0.40
0.40
21.22
0.40
0.87
49
16.00
P/E ratio (avg)x
17.01
17.15
18.69
21.29
22.37
23.30
25.37
30.14
30.53
36.22
10.35
30.14
22.83
75
12.71
EV/EBITx
45.89
53.17
57.59
56.87
58.23
58.01
57.52
66.03
67.04
77.05
27.85
66.03
57.80
36
12.40
FCF yield (avg)%
26.31
26.96
24.18
23.49
24.29
23.59
25.57
23.90
21.50
19.02
23.43
23.59
24.04
92
20.43
FCF margin%
1.08
0.40
0.84
1.03
0.63
3.12
3.96
3.52
6.41
5.95
10.90
3.96
2.10
23
1.446
FCF / Net incomex
2.245
2.163
2.143
2.168
2.139
2.500
2.696
2.897
2.866
2.935
0.505
2.866
2.373
33
26.69
ROIC%
17.27
19.60
19.56
21.29
22.14
22.32
20.92
20.36
19.13
20.47
9.32
20.47
20.42
72
2.38
Return on equity%
1.63
0.40
0.40
0.40
1.70
1.86
0.40
2.36
0.40
1.48
6.31
1.48
0.94
10
21.61
Return on assets%
7.42
6.89
7.92
7.21
8.98
9.25
8.14
11.06
13.72
14.74
7.42
11.06
8.56
25
632.22
EPS₩
617.60
602.07
627.83
641.97
627.36
718.48
707.82
793.92
776.28
762.80
657.65
3.99%
3.06%
—
28.92
EPS growth%
19.09
16.69
18.68
19.91
17.60
17.79
20.67
18.91
16.92
15.79
5.84
17.79
18.23
16
464.34
Bookvalue per sh₩
212.00
218.09
256.61
280.44
285.40
313.00
294.05
324.00
328.83
354.03
241.95
4.40%
6.68%
—
257.88
FCF per share₩
314.08
325.19
301.49
306.89
357.61
364.04
379.32
387.98
375.23
349.84
613.35
(0.44%)
2.51%
—
440.89
Dividend per sh₩
485.28
452.36
423.50
441.74
481.29
490.65
466.48
524.83
585.35
537.43
195.63
2.23%
1.23%
—
17.71
Div yield (avg)%
13.49
14.33
13.39
14.96
12.56
10.11
8.20
5.94
8.88
10.00
18.26
8.88
11.33
30
27.36
Payout ratio%
28.36
30.68
30.64
29.91
32.86
35.02
35.64
35.53
37.32
36.57
23.78
35.64
33.94
73
29.86
Shares (diluted)M
30.45
30.67
32.27
30.71
33.23
34.23
37.12
32.30
30.59
33.40
30.91
0.10%
0.29%
49
12.70
Buyback yield%
21.83
19.61
22.15
21.23
20.02
17.94
16.93
18.42
18.54
16.18
3.52
17.94
19.07
69
1.426
D/E ratiox
0.073
0.071
0.074
0.071
0.074
0.070
0.069
0.064
0.069
0.073
0.447
0.069
0.071
60
13.71
Enterprise value₩B
15.30
13.63
13.81
13.62
14.88
13.98
12.91
13.42
12.60
11.51
6.989
(5.00%)
(1.98%)
81
3.998
LT debt₩B
12.53
13.72
14.18
14.44
16.31
16.36
15.63
18.06
19.74
19.31
7.317
3.44%
5.29%
17
Revenue
₩14.60B
5.24%
1.00×
Cost of revenue
₩7.985B
5.12%
0.99×
Operating expenses
₩1.681B
6.32%
1.11×
Goodwill & intangibles
17.88%
Property and equipment
16.88%
Spread over hurdle
10.55%