7.927
Revenue₩B
9.150
9.420
9.710
9.752
9.704
9.786
10.02
10.04
10.16
10.14
8.613
0.89%
0.87%
90
10.48
Revenue growth%
1.85
4.83
6.44
5.63
6.48
5.55
6.83
3.90
1.58
3.72
21.89
3.90
5.19
54
24.69
Gross margin%
20.16
21.30
22.26
19.54
17.33
17.15
14.34
14.96
17.20
19.50
4.01
17.15
18.41
56
6.00
Operating margin%
2.03
1.89
2.62
4.94
3.08
1.43
0.40
0.40
0.73
2.28
7.18
0.73
1.96
93
12.63
Net margin%
16.91
15.56
13.94
16.32
17.18
16.11
13.53
15.38
12.89
14.62
16.44
14.62
15.47
75
33.30
P/E ratio (avg)x
47.15
45.58
50.42
57.65
57.05
61.96
70.66
73.05
84.46
89.10
22.77
73.05
59.81
74
17.77
EV/EBITx
4.990
5.104
5.096
4.818
4.581
4.767
4.464
4.506
4.566
4.418
32.38
4.506
4.674
75
17.70
FCF yield (avg)%
12.38
11.35
11.45
13.07
15.55
16.12
14.70
16.27
14.14
12.55
14.34
14.70
13.60
75
20.75
FCF margin%
8.30
9.59
10.79
8.96
10.42
10.19
10.81
13.21
10.75
9.90
28.57
10.75
10.31
17
1.081
FCF / Net incomex
1.276
1.258
1.166
1.123
1.262
1.220
1.170
1.313
1.194
1.099
0.617
1.194
1.207
75
18.75
ROIC%
4.65
3.14
3.95
3.10
2.82
3.16
1.41
2.53
3.52
4.22
22.99
3.16
3.15
28
2.86
Return on equity%
5.67
4.35
2.03
4.78
6.77
6.36
5.76
8.21
7.77
7.98
26.59
7.77
6.06
21
12.55
Return on assets%
12.97
12.76
12.20
15.16
17.95
15.54
14.19
15.36
12.73
9.78
27.72
14.19
13.58
68
280.38
EPS₩
295.14
318.59
301.63
291.50
325.10
312.08
319.54
339.68
328.41
305.74
289.34
(1.22%)
(0.38%)
—
26.39
EPS growth%
28.56
26.57
24.31
25.44
24.43
23.70
22.76
22.08
21.37
21.22
18.87
22.08
24.01
46
98.41
Bookvalue per sh₩
234.68
228.66
199.10
177.25
159.35
169.65
168.02
155.83
161.46
155.23
273.66
(0.52%)
(4.24%)
—
253.54
FCF per share₩
141.72
130.69
124.03
111.06
115.92
119.88
128.70
120.19
125.11
129.62
73.93
2.26%
(0.70%)
—
102.88
Dividend per sh₩
135.59
130.54
129.01
125.84
138.28
129.72
114.98
106.60
93.58
85.92
182.66
(9.08%)
(5.62%)
—
17.01
Div yield (avg)%
21.70
19.11
19.77
20.83
23.66
25.74
28.56
28.01
29.21
30.13
2.23
28.56
24.70
86
9.82
Payout ratio%
10.86
11.87
10.76
13.43
11.20
11.38
9.47
11.87
13.11
11.84
13.41
11.84
11.61
89
13.85
Shares (diluted)M
11.20
10.16
11.14
11.06
10.81
10.49
11.30
11.25
11.51
10.32
13.86
(0.91%)
(0.54%)
17
20.68
Buyback yield%
8.96
7.08
4.12
4.05
4.36
6.30
6.43
6.18
5.40
3.68
20.58
6.18
5.79
78
0.618
D/E ratiox
0.945
0.942
0.864
0.943
0.992
0.923
0.839
0.902
0.931
1.000
0.623
0.923
0.937
40
2.121
Enterprise value₩B
4.011
4.326
4.778
4.293
4.323
4.762
4.640
4.817
4.565
4.174
5.149
(0.70%)
(0.42%)
75
4.373
LT debt₩B
2.089
2.202
2.170
1.882
1.745
1.558
1.519
1.579
1.514
1.295
6.710
(5.79%)
(5.88%)
19
Revenue
₩10.14B
0.87%
1.00×
Cost of revenue
₩5.578B
0.96%
1.01×
Operating expenses
₩1.485B
0.50%
0.96×
Property and equipment
17.58%
Return on capital
241.07%
Spread over hurdle
233.25%