38.31
Revenue₩B
39.72
40.19
41.06
40.45
40.98
41.27
41.80
42.24
42.88
42.53
40.90
0.75%
0.56%
36
25.02
Revenue growth%
9.06
6.18
3.75
5.03
7.14
8.58
7.51
9.45
6.90
8.21
10.55
8.21
7.33
62
24.69
Gross margin%
16.62
15.34
12.90
11.49
14.20
13.77
15.34
17.16
18.64
18.25
15.31
17.16
15.34
30
3.11
Operating margin%
19.17
20.03
19.07
18.95
18.06
20.66
22.76
20.84
20.48
21.54
18.85
20.84
20.26
79
29.79
Net margin%
9.39
9.71
12.17
13.54
13.05
15.65
18.36
16.50
19.23
20.95
29.51
18.36
14.59
41
30.00
P/E ratio (avg)x
12.22
11.14
11.48
10.48
11.22
10.33
11.41
10.59
9.917
10.71
12.55
10.59
10.93
73
31.68
EV/EBITx
32.21
32.57
36.39
35.26
36.16
38.00
42.04
46.49
49.80
50.06
17.11
46.49
37.20
59
3.10
FCF yield (avg)%
8.76
9.85
11.63
10.56
9.56
11.16
11.23
11.70
11.20
8.66
14.94
11.20
10.86
72
3.55
FCF margin%
28.17
29.92
28.08
30.99
30.96
29.94
28.27
30.88
29.58
28.39
5.66
29.58
29.75
42
1.439
FCF / Net incomex
0.794
0.811
0.768
0.826
0.742
0.741
0.723
0.748
0.741
0.764
1.754
0.741
0.756
90
17.54
ROIC%
30.25
29.91
29.52
26.82
27.50
29.39
27.11
27.56
27.13
27.55
17.39
27.55
27.55
70
4.55
Return on equity%
26.33
24.86
25.17
22.86
24.46
26.21
28.45
27.43
28.53
30.30
7.22
28.45
26.27
90
3.52
Return on assets%
30.22
28.87
31.52
30.10
27.28
25.62
25.68
22.92
24.61
26.50
5.03
25.62
26.89
6
489.10
EPS₩
469.71
476.59
504.28
441.06
416.80
438.02
408.17
355.91
383.29
387.52
503.53
(1.45%)
(1.44%)
—
5.24
EPS growth%
29.46
31.61
32.21
30.59
28.60
28.63
29.55
29.66
28.65
28.96
29.37
28.96
29.51
59
812.34
Bookvalue per sh₩
759.34
771.74
860.68
788.13
817.12
909.13
856.30
913.98
913.17
828.75
594.83
0.28%
0.16%
—
1,330
FCF per share₩
1,039
1,102
1,090
1,101
1,180
1,259
1,434
1,629
1,896
2,080
514.05
12.00%
7.55%
—
202.21
Dividend per sh₩
1,072
967.08
1,066
1,171
1,291
1,327
1,415
1,419
1,388
1,266
368.00
(0.38%)
2.69%
—
24.58
Div yield (avg)%
23.03
20.64
20.38
22.09
20.31
21.75
19.80
20.85
20.03
19.34
12.96
20.03
20.51
45
15.17
Payout ratio%
23.25
24.20
23.71
23.14
24.44
25.91
26.41
27.22
30.19
32.89
23.91
27.22
25.17
70
11.47
Shares (diluted)M
8.351
9.033
9.069
8.149
7.749
7.201
7.864
7.703
6.978
7.406
11.78
(0.90%)
(1.37%)
7
23.32
Buyback yield%
37.39
37.75
35.14
35.41
33.46
35.94
34.25
31.70
32.91
34.39
13.28
34.25
34.77
28
0.499
D/E ratiox
1.121
1.307
1.267
1.345
1.333
1.327
1.307
1.496
1.504
1.471
1.009
1.471
1.330
20
16.58
Enterprise value₩B
29.00
31.67
35.12
37.79
34.48
31.24
34.66
37.19
38.20
36.14
11.49
0.94%
1.53%
8
30.21
LT debt₩B
4.959
5.000
4.905
4.691
4.876
5.180
4.940
4.424
3.872
4.155
8.009
(3.15%)
(1.47%)
36
Revenue
₩42.53B
0.56%
1.00×
Cost of revenue
₩18.03B
0.27%
0.97×
Operating expenses
₩10.79B
1.17%
1.06×
Property and equipment
17.59%
Spread over hurdle
16.06%