39.48
Revenue₩B
92.61
94.16
92.72
93.15
91.35
89.48
90.84
90.41
91.07
92.93
43.29
0.34%
(0.02%)
82
27.35
Revenue growth%
9.89
9.16
9.12
6.82
4.34
2.29
0.40
1.94
3.17
4.78
15.50
2.29
4.56
16
7.13
Gross margin%
19.66
21.06
20.66
21.41
20.98
18.42
16.81
14.88
13.51
16.01
26.87
16.01
19.04
94
10.53
Operating margin%
2.37
2.90
4.65
6.41
7.63
8.60
11.41
13.61
12.52
11.69
6.16
11.69
8.12
12
16.91
Net margin%
8.54
6.63
8.08
8.75
6.17
3.41
0.46
0.40
0.40
2.18
21.31
0.46
4.79
17
18.88
P/E ratio (avg)x
14.70
13.75
12.76
12.23
13.61
15.74
15.87
17.77
18.98
19.12
6.834
17.77
15.22
39
27.33
EV/EBITx
34.30
33.63
33.42
35.57
34.72
31.91
30.24
26.85
26.74
24.57
24.88
26.85
32.67
41
23.72
FCF yield (avg)%
0.40
3.34
3.91
1.78
2.62
2.63
0.40
0.40
0.42
1.13
29.42
0.42
1.45
22
7.88
FCF margin%
24.08
22.33
20.10
19.93
17.25
17.17
16.02
16.06
14.66
13.53
25.24
16.02
17.21
30
0.841
FCF / Net incomex
2.017
2.331
2.335
2.626
2.606
2.423
2.380
2.625
2.904
2.783
1.333
2.625
2.515
5
17.97
ROIC%
27.45
29.37
29.97
28.03
28.25
27.05
24.33
26.23
27.73
29.56
3.94
27.05
27.88
23
9.01
Return on equity%
0.40
0.93
0.40
0.40
0.74
0.40
0.87
0.40
1.31
0.40
25.42
0.40
0.40
36
21.35
Return on assets%
8.39
6.30
8.97
10.59
8.88
11.51
13.35
12.37
10.27
11.23
24.71
11.51
10.43
22
855.44
EPS₩
862.73
762.30
678.77
697.48
758.95
697.70
713.24
698.52
621.82
536.64
882.36
(6.70%)
(3.77%)
—
15.97
EPS growth%
22.36
24.56
22.63
20.86
20.90
23.39
23.27
25.06
26.62
28.86
28.82
25.06
23.33
7
1,155
Bookvalue per sh₩
450.24
437.23
431.63
395.90
420.29
395.08
373.31
380.13
347.77
345.35
475.59
(3.85%)
(2.64%)
—
790.32
FCF per share₩
1,640
1,833
1,858
1,837
1,856
2,070
2,106
2,179
2,048
2,277
388.48
4.18%
4.94%
—
1,309
Dividend per sh₩
246.50
265.45
261.64
264.46
278.54
265.59
268.61
286.37
324.81
360.77
811.74
5.31%
4.05%
—
20.70
Div yield (avg)%
5.32
7.18
9.31
9.11
10.07
7.80
8.77
11.65
9.37
9.25
25.81
9.25
9.18
68
29.39
Payout ratio%
23.00
21.68
20.30
19.80
18.87
18.98
21.33
21.16
20.04
20.42
23.14
20.42
20.36
63
24.93
Shares (diluted)M
35.74
38.97
40.70
44.53
51.44
59.97
58.42
56.85
63.17
64.84
25.19
4.74%
7.45%
50
12.36
Buyback yield%
3.47
2.67
3.82
3.91
6.38
6.75
4.58
3.09
0.70
1.88
10.09
3.09
3.64
49
0.671
D/E ratiox
1.341
1.226
1.363
1.537
1.610
1.759
1.832
2.018
2.012
1.915
0.720
1.915
1.684
19
64.95
Enterprise value₩B
62.20
61.42
64.83
68.14
76.17
72.63
84.74
86.09
87.61
95.32
86.14
4.59%
3.96%
74
72.14
LT debt₩B
49.94
49.11
57.84
66.37
64.76
64.90
70.63
75.03
87.50
92.13
22.94
7.30%
6.29%
55
Revenue
₩92.93B
(0.02%)
1.00×
Cost of revenue
₩62.78B
(0.04%)
1.00×
Operating expenses
₩11.82B
0.44%
1.05×
Property and equipment
18.49%
Spread over hurdle
(3.21%)