6.833
Revenue₩B
8.297
8.113
8.173
8.261
8.201
8.064
8.023
7.902
7.744
7.783
7.286
(1.04%)
(0.41%)
15
8.92
Revenue growth%
1.27
1.65
0.47
0.40
0.40
0.40
0.40
0.40
0.40
0.40
27.28
0.40
0.40
31
29.87
Gross margin%
14.92
14.54
14.41
15.33
14.69
14.83
13.26
13.53
14.82
14.03
20.68
14.03
14.61
85
20.82
Operating margin%
3.65
2.64
0.40
0.93
3.44
6.24
6.44
7.25
6.02
5.35
12.64
6.24
4.50
43
5.56
Net margin%
18.63
20.46
23.07
22.21
19.44
17.63
19.15
17.15
16.99
19.96
12.86
17.63
19.29
71
15.60
P/E ratio (avg)x
32.02
35.53
31.48
28.22
29.32
27.68
26.54
24.90
22.63
21.51
24.71
24.90
27.95
88
10.30
EV/EBITx
9.087
8.701
8.819
8.523
8.492
7.436
7.083
6.988
6.402
5.770
16.78
6.988
7.964
90
26.19
FCF yield (avg)%
28.97
29.29
29.99
30.53
32.74
30.58
32.72
32.74
33.28
31.34
18.79
32.72
30.96
26
23.82
FCF margin%
21.13
22.12
24.50
21.83
20.14
21.14
19.78
18.88
16.85
14.28
12.09
18.88
20.64
89
0.680
FCF / Net incomex
2.036
2.379
2.368
2.345
2.325
2.421
2.482
2.631
3.085
2.940
1.090
2.631
2.400
68
25.19
ROIC%
23.74
22.39
19.74
22.55
23.03
22.76
21.18
19.81
17.42
17.77
28.00
19.81
21.78
13
19.83
Return on equity%
24.61
22.47
23.86
26.20
25.15
27.07
28.50
30.37
27.53
26.69
16.14
27.53
26.44
15
13.66
Return on assets%
9.58
7.59
5.01
5.96
4.31
4.93
2.44
3.89
1.85
4.72
3.89
3.89
4.83
37
229.85
EPS₩
864.05
828.84
974.15
1,020
1,198
1,274
1,378
1,375
1,479
1,575
243.34
5.61%
6.36%
—
17.67
EPS growth%
19.04
16.63
18.26
18.28
17.33
15.74
13.15
14.65
12.38
11.43
16.56
13.15
16.19
68
743.92
Bookvalue per sh₩
432.32
461.95
460.53
415.89
433.02
398.92
366.53
335.32
350.30
349.42
668.00
(4.20%)
(1.09%)
—
692.48
FCF per share₩
662.56
670.57
717.61
749.67
841.97
879.39
973.13
1,056
1,111
1,318
649.60
9.37%
6.66%
—
237.80
Dividend per sh₩
514.07
561.14
586.41
617.98
667.53
630.70
643.54
664.12
701.35
668.17
834.77
0.02%
3.83%
—
5.10
Div yield (avg)%
9.83
12.46
13.26
14.10
12.91
11.51
8.76
10.08
11.68
12.67
24.93
11.51
12.07
30
9.34
Payout ratio%
9.31
9.71
10.52
9.28
11.39
13.56
14.63
17.50
18.80
16.25
14.60
16.25
12.48
21
10.59
Shares (diluted)M
17.64
19.79
21.19
21.96
24.60
29.18
29.01
29.51
32.67
38.77
10.66
9.53%
9.21%
27
28.86
Buyback yield%
9.40
12.19
13.92
16.85
16.39
17.60
18.72
18.89
19.92
21.59
25.92
18.89
17.23
16
1.481
D/E ratiox
1.711
1.807
2.018
2.092
2.186
2.238
2.571
2.667
2.830
3.081
1.779
2.667
2.212
41
4.507
Enterprise value₩B
13.25
15.35
15.31
16.86
20.31
23.39
26.82
27.78
33.40
33.69
2.351
10.65%
11.78%
16
1.937
LT debt₩B
7.998
9.509
11.14
10.65
11.41
11.98
11.68
11.45
12.54
14.56
0.973
5.00%
5.86%
64
Revenue
₩7.783B
(0.41%)
1.00×
Cost of revenue
₩4.771B
(0.25%)
1.02×
Operating expenses
₩811.7M
(0.71%)
0.97×
Goodwill & intangibles
19.52%
Property and equipment
17.15%
Spread over hurdle
57.59%