73.71
Revenue₩B
72.01
74.17
76.54
75.76
77.59
79.45
81.84
82.02
82.91
84.65
78.77
1.76%
1.78%
5
9.19
Revenue growth%
4.98
4.55
3.01
3.68
3.95
2.85
1.61
0.47
2.23
1.93
22.02
1.93
2.93
9
11.73
Gross margin%
28.10
26.06
25.17
22.92
20.60
19.19
21.78
21.44
23.68
23.38
28.26
21.78
23.15
95
8.53
Operating margin%
28.95
29.19
27.53
26.84
28.70
28.15
28.61
26.06
27.69
29.96
4.75
28.15
28.38
8
19.22
Net margin%
15.24
17.15
14.91
12.26
9.43
12.11
10.46
12.29
12.91
10.36
6.21
12.11
12.27
39
21.21
P/E ratio (avg)x
13.08
13.77
14.24
14.91
15.54
14.98
17.89
19.19
20.94
20.23
23.79
19.19
15.26
10
24.03
EV/EBITx
19.56
20.32
20.66
19.42
16.87
14.98
16.02
17.29
15.35
16.70
13.69
16.02
17.08
15
29.47
FCF yield (avg)%
28.75
31.03
28.90
27.69
26.50
29.42
30.07
30.92
32.41
30.03
2.88
30.07
29.73
30
16.73
FCF margin%
4.82
1.91
4.28
4.41
7.29
7.12
6.84
7.31
7.40
8.59
18.66
7.31
6.98
18
1.753
FCF / Net incomex
1.806
2.052
2.283
2.368
2.556
2.816
2.722
2.912
2.818
2.738
0.323
2.816
2.639
56
2.52
ROIC%
6.13
6.29
7.29
6.76
5.66
5.24
6.23
4.40
1.86
0.40
13.56
4.40
5.89
89
2.53
Return on equity%
0.40
0.40
0.40
0.40
3.27
6.22
3.45
4.31
1.32
3.89
29.37
3.89
2.30
56
25.00
Return on assets%
11.44
8.78
8.82
8.27
7.75
8.59
8.00
9.16
8.91
7.84
25.98
8.59
8.69
88
478.53
EPS₩
1,983
2,012
1,960
2,132
1,990
2,115
2,008
2,010
2,118
2,020
488.54
0.30%
(0.19%)
—
29.91
EPS growth%
21.98
19.44
16.49
17.32
14.89
17.76
15.89
15.66
16.37
13.83
26.71
15.89
16.43
82
1,982
Bookvalue per sh₩
1,047
1,111
1,059
1,016
953.97
870.37
889.74
934.90
916.35
872.36
2,181
(1.77%)
(2.65%)
—
2,041
FCF per share₩
1,071
1,158
1,085
1,113
1,239
1,132
1,177
1,073
970.53
886.16
313.51
(6.49%)
(2.99%)
—
1,033
Dividend per sh₩
1,545
1,382
1,306
1,353
1,361
1,430
1,536
1,530
1,521
1,316
1,931
(0.68%)
(1.07%)
—
12.21
Div yield (avg)%
25.36
25.49
26.74
27.13
26.94
24.11
22.21
23.43
21.14
23.24
21.12
23.24
24.73
59
25.20
Payout ratio%
24.86
26.02
25.23
25.31
22.93
20.95
23.42
21.07
19.48
19.62
17.29
20.95
23.18
58
20.00
Shares (diluted)M
21.05
20.28
20.11
19.74
21.01
23.72
23.41
27.06
30.39
35.61
20.64
11.12%
4.78%
16
16.94
Buyback yield%
11.08
11.02
8.08
8.25
9.65
8.48
11.10
9.69
8.77
10.61
5.52
9.69
9.67
41
0.539
D/E ratiox
1.092
1.011
0.963
0.982
1.016
1.068
1.163
1.019
1.051
0.940
0.876
1.051
1.018
71
45.79
Enterprise value₩B
82.06
82.25
84.39
97.14
107.5
114.0
125.4
128.0
144.5
139.3
45.45
5.33%
5.39%
82
27.63
LT debt₩B
6.235
5.815
5.639
5.787
4.909
5.242
5.212
5.369
5.427
4.920
78.57
0.04%
(3.31%)
76
Revenue
₩84.65B
1.78%
1.00×
Cost of revenue
₩54.59B
2.01%
1.02×
Operating expenses
₩12.70B
1.91%
1.01×
Property and equipment
16.22%
Spread over hurdle
(1.28%)