71.39
Revenue₩B
96.20
96.94
99.19
98.58
97.80
100.9
101.2
104.3
104.5
105.7
79.16
1.57%
0.99%
7
20.43
Revenue growth%
19.61
21.05
20.35
19.79
18.00
16.10
18.65
16.82
16.21
18.43
23.95
16.82
18.54
65
8.88
Gross margin%
5.30
7.59
5.16
4.48
2.31
2.91
4.70
6.79
4.22
3.73
6.60
4.22
4.59
22
18.91
Operating margin%
14.58
16.70
19.50
19.39
16.59
14.98
16.08
15.42
12.89
12.91
3.41
14.98
15.75
81
11.56
Net margin%
7.82
10.28
10.79
10.04
8.00
5.90
3.81
0.93
0.80
0.40
21.24
0.93
6.86
59
8.141
P/E ratio (avg)x
10.23
9.418
9.894
8.918
7.981
7.237
7.981
8.596
7.679
7.592
12.36
7.679
8.289
23
21.17
EV/EBITx
21.83
19.24
17.79
17.73
17.27
16.73
17.81
18.94
17.83
17.03
10.70
17.81
17.80
75
16.85
FCF yield (avg)%
1.51
2.33
3.54
0.71
0.40
0.40
2.79
3.99
6.73
4.20
18.71
3.99
2.56
20
28.29
FCF margin%
17.94
19.89
22.70
24.84
26.93
29.57
28.42
28.72
30.37
32.49
23.57
29.57
27.68
7
1.192
FCF / Net incomex
0.374
0.359
0.360
0.344
0.344
0.399
0.455
0.525
0.580
0.562
0.383
0.525
0.386
73
10.38
ROIC%
10.40
12.34
10.13
9.07
6.10
8.62
7.17
10.10
12.90
12.75
13.16
10.10
10.11
54
10.77
Return on equity%
15.15
14.60
13.39
13.81
12.98
14.20
14.96
12.17
10.24
13.07
9.51
13.07
13.60
34
19.60
Return on assets%
5.30
5.52
7.61
7.89
9.50
8.50
6.59
8.95
9.26
10.25
3.29
8.95
8.19
52
290.98
EPS₩
797.26
763.11
707.28
661.09
648.37
698.64
660.56
713.86
737.88
778.20
321.47
3.72%
0.73%
—
4.64
EPS growth%
36.95
36.10
33.74
36.31
34.03
37.01
39.46
38.18
40.26
38.41
2.14
38.41
36.98
47
216.15
Bookvalue per sh₩
368.09
374.43
370.60
368.50
405.41
468.64
504.09
576.92
563.78
551.39
676.18
6.34%
5.66%
—
131.88
FCF per share₩
1,177
1,378
1,489
1,662
1,855
1,735
1,801
2,085
2,009
2,135
396.39
2.86%
6.04%
—
470.46
Dividend per sh₩
448.27
423.57
395.11
400.71
441.09
458.34
501.77
517.00
554.02
621.26
438.13
7.09%
4.55%
—
23.01
Div yield (avg)%
8.83
8.27
10.52
8.61
9.11
8.86
7.02
9.32
12.21
12.04
10.26
9.32
8.99
62
27.16
Payout ratio%
24.27
22.46
21.69
23.64
23.82
23.68
20.81
20.20
19.14
19.87
7.69
20.20
22.07
12
55.71
Shares (diluted)M
72.65
76.45
70.16
79.16
82.65
86.42
94.66
93.05
94.60
89.04
54.17
1.50%
3.02%
92
27.91
Buyback yield%
3.26
3.79
4.25
5.78
5.83
3.85
4.48
7.06
8.35
8.37
7.37
7.06
5.13
7
1.300
D/E ratiox
1.797
2.007
2.361
2.400
2.582
2.474
2.842
2.858
3.092
3.106
1.582
2.858
2.528
73
96.41
Enterprise value₩B
103.8
108.2
117.0
127.5
119.4
118.9
108.7
102.7
107.1
110.7
56.71
(1.51%)
1.37%
73
68.65
LT debt₩B
138.7
142.8
148.3
144.7
130.6
141.9
142.7
132.5
130.3
128.7
103.8
(0.30%)
0.13%
33
Revenue
₩105.7B
0.99%
1.00×
Cost of revenue
₩74.00B
0.99%
1.00×
Operating expenses
₩20.90B
1.32%
1.03×
Property and equipment
16.15%
Cash and investments
15.54%
Spread over hurdle
67.93%