2.326
Revenue₩B
4.061
4.065
4.077
4.214
4.314
4.306
4.467
4.474
4.493
4.527
2.596
0.97%
1.25%
36
25.11
Revenue growth%
2.77
0.88
0.40
0.40
3.12
4.59
2.85
1.73
4.43
7.07
12.74
4.43
2.81
43
4.05
Gross margin%
26.87
24.11
22.31
20.46
20.17
17.95
19.19
19.04
16.49
13.51
7.70
17.95
19.68
12
9.62
Operating margin%
15.90
18.79
16.74
16.10
17.71
15.18
16.13
17.98
16.93
15.08
17.86
16.13
16.43
40
15.03
Net margin%
22.39
22.44
19.98
17.69
16.95
16.52
19.42
20.53
17.60
16.14
26.37
17.60
18.55
46
7.008
P/E ratio (avg)x
34.82
37.63
32.82
33.89
34.76
30.39
28.99
32.02
32.33
29.34
30.22
30.39
32.57
67
32.41
EV/EBITx
28.99
28.78
32.73
36.51
35.94
37.18
35.21
38.41
42.50
43.48
12.23
38.41
36.22
44
19.15
FCF yield (avg)%
15.24
17.22
19.65
16.74
13.95
13.31
14.96
16.53
15.26
15.07
24.64
15.07
15.25
19
25.02
FCF margin%
24.00
26.99
25.46
23.10
25.65
26.41
28.52
27.35
25.91
23.49
27.55
26.41
25.78
48
0.594
FCF / Net incomex
1.010
1.081
1.055
0.995
0.967
0.947
0.973
1.044
1.148
1.125
0.944
1.044
1.027
83
27.39
ROIC%
17.68
18.78
19.58
22.06
20.82
22.21
22.67
20.90
21.03
18.45
11.11
21.03
20.86
11
21.23
Return on equity%
4.17
1.33
4.18
5.76
4.85
3.43
4.46
4.76
7.03
8.23
15.82
4.76
4.61
12
12.74
Return on assets%
20.00
18.49
21.17
19.78
19.25
21.09
20.79
20.41
21.15
23.66
12.45
21.09
20.60
58
157.47
EPS₩
353.93
379.31
372.57
382.64
422.66
384.14
393.50
357.02
356.35
315.03
164.42
(5.71%)
(0.23%)
—
20.70
EPS growth%
0.40
0.40
0.40
0.40
2.96
1.42
2.37
1.29
0.51
0.82
13.00
1.29
0.66
62
258.41
Bookvalue per sh₩
174.95
188.21
185.09
181.76
193.28
183.42
196.08
184.95
187.47
172.21
210.20
(2.28%)
(0.14%)
—
167.83
FCF per share₩
329.79
351.43
324.58
326.28
367.11
386.05
416.72
457.89
464.16
456.65
94.06
4.46%
4.05%
—
201.60
Dividend per sh₩
152.83
171.43
169.28
186.09
202.54
200.69
219.39
210.73
243.16
283.31
122.73
6.94%
8.13%
—
3.94
Div yield (avg)%
1.49
1.01
1.30
0.40
2.99
5.39
5.72
6.28
3.84
6.25
17.35
5.72
3.42
76
12.96
Payout ratio%
5.33
7.34
9.43
11.82
13.81
14.36
11.86
11.92
14.15
16.75
12.91
14.15
11.89
77
13.41
Shares (diluted)M
11.78
11.18
11.96
11.27
11.78
12.41
13.43
13.56
13.76
12.03
12.73
0.43%
0.78%
6
27.75
Buyback yield%
13.48
14.62
17.34
17.79
19.52
18.42
18.58
19.02
20.12
20.38
29.57
19.02
18.50
17
0.563
D/E ratiox
1.723
1.940
2.038
2.342
2.527
2.384
2.649
2.544
2.872
2.799
1.312
2.649
2.455
64
3.019
Enterprise value₩B
0.281
0.270
0.257
0.286
0.264
0.276
0.257
0.286
0.296
0.278
1.287
1.10%
(1.16%)
88
2.953
LT debt₩B
4.732
4.856
5.032
4.812
5.365
5.244
5.004
4.769
5.280
4.937
4.266
(1.65%)
0.68%
81
Revenue
₩4.527B
1.25%
1.00×
Cost of revenue
₩2.159B
1.17%
0.99×
Operating expenses
₩1.144B
1.52%
1.03×
Property and equipment
16.36%
Goodwill & intangibles
15.37%
Spread over hurdle
13.53%