12.96
Revenue₩B
11.59
12.31
13.04
13.80
14.06
14.63
15.54
15.87
16.11
17.03
13.54
3.91%
4.29%
78
23.28
Revenue growth%
24.72
27.10
25.41
23.87
22.47
25.04
25.34
22.70
20.77
21.33
6.79
22.70
24.30
27
29.77
Gross margin%
0.40
0.40
2.33
2.77
0.60
0.40
0.40
2.76
1.20
3.71
29.04
1.20
0.90
6
28.32
Operating margin%
2.33
3.74
0.97
2.11
0.40
2.92
2.50
0.41
0.97
3.83
6.47
2.50
2.22
70
21.48
Net margin%
33.49
33.11
35.47
33.13
30.49
29.20
29.69
29.00
26.34
26.86
18.45
29.00
30.09
50
8.224
P/E ratio (avg)x
56.05
58.30
67.27
74.57
77.29
76.04
88.90
92.33
99.02
96.54
28.65
92.33
76.66
21
16.84
EV/EBITx
23.67
22.43
20.31
22.84
21.65
23.67
26.61
28.39
28.13
29.47
14.39
28.13
23.67
64
14.66
FCF yield (avg)%
17.36
15.40
15.70
14.89
13.91
16.74
18.66
18.67
18.46
18.90
22.16
18.66
17.05
28
12.52
FCF margin%
18.03
15.27
16.85
17.16
14.43
14.45
14.12
16.65
18.12
21.05
10.23
16.65
16.75
82
0.301
FCF / Net incomex
0.839
0.891
0.910
0.925
0.853
0.768
0.807
0.870
0.781
0.805
1.423
0.805
0.846
11
14.87
ROIC%
10.59
11.24
11.71
14.65
14.54
16.32
15.61
14.82
15.44
16.78
27.94
15.61
14.73
80
19.59
Return on equity%
32.71
33.13
34.44
36.12
36.27
34.35
32.19
31.06
32.39
32.77
21.61
32.39
32.95
20
2.42
Return on assets%
26.95
28.04
30.10
27.15
29.28
28.22
27.95
28.44
27.80
30.54
13.12
28.22
28.13
88
150.91
EPS₩
545.76
510.97
484.75
478.04
474.24
450.85
458.62
477.09
448.74
486.19
157.24
0.50%
(1.83%)
—
28.43
EPS growth%
17.50
18.83
17.07
19.10
18.68
19.25
17.84
16.04
15.92
13.28
3.18
16.04
17.67
78
465.00
Bookvalue per sh₩
366.24
381.70
383.01
364.42
409.49
411.67
391.94
420.73
436.71
481.14
163.26
3.28%
2.64%
—
496.44
FCF per share₩
209.83
216.53
223.73
233.12
206.80
196.40
185.17
190.85
165.59
154.07
140.27
(5.72%)
(2.29%)
—
155.60
Dividend per sh₩
230.85
256.06
268.72
263.47
250.16
253.63
272.93
256.82
254.54
267.60
366.41
1.36%
1.82%
—
29.87
Div yield (avg)%
14.75
13.97
14.40
16.65
19.39
18.71
19.66
18.95
21.62
21.89
8.38
19.66
18.83
36
9.80
Payout ratio%
35.76
33.11
34.65
36.87
36.82
35.06
35.93
38.27
40.44
39.21
21.08
38.27
36.37
82
14.98
Shares (diluted)M
15.13
17.13
18.42
20.68
23.90
23.47
22.49
21.80
20.88
23.99
15.00
0.07%
4.44%
86
27.47
Buyback yield%
26.54
29.52
26.62
28.14
28.56
31.23
30.58
30.24
28.93
31.60
18.45
30.58
29.23
64
1.511
D/E ratiox
1.517
1.409
1.284
1.449
1.648
1.584
1.790
1.992
2.050
2.292
0.475
1.992
1.616
55
11.26
Enterprise value₩B
6.470
6.756
6.633
6.792
7.776
7.166
7.069
7.267
7.660
7.601
2.827
(0.46%)
2.91%
27
4.549
LT debt₩B
32.31
32.23
35.32
38.83
39.79
44.69
50.69
48.36
53.10
53.29
18.17
6.02%
5.98%
8
Revenue
₩17.03B
4.29%
1.00×
Cost of revenue
₩11.92B
4.29%
1.00×
Operating expenses
₩1.829B
4.62%
1.03×
Property and equipment
15.55%
Spread over hurdle
11.87%