23.47
Revenue₩B
35.65
35.57
35.35
34.93
35.11
34.84
34.11
34.11
33.54
33.26
24.88
(1.07%)
(0.72%)
70
29.24
Revenue growth%
33.09
36.04
37.88
40.52
38.67
41.50
43.31
45.31
42.41
41.24
27.28
42.41
40.88
6
6.75
Gross margin%
19.56
18.24
18.39
17.64
17.87
18.26
20.59
23.01
22.28
19.60
21.93
20.59
18.98
82
11.66
Operating margin%
3.06
5.83
4.44
3.01
3.07
1.87
1.96
0.40
0.40
0.40
20.84
0.40
2.48
13
14.06
Net margin%
18.96
17.33
17.94
20.26
17.37
17.60
18.31
16.54
16.42
16.56
15.79
16.56
17.49
66
26.41
P/E ratio (avg)x
25.68
25.30
24.03
25.50
26.24
27.36
28.79
25.37
22.55
19.80
23.81
25.37
25.44
74
34.14
EV/EBITx
31.70
36.79
40.93
48.75
51.67
52.01
51.40
58.08
59.77
67.92
11.59
58.08
51.54
13
19.73
FCF yield (avg)%
22.19
20.91
22.95
20.67
21.38
21.87
20.03
19.54
22.11
22.85
11.99
21.87
21.62
56
22.16
FCF margin%
18.45
19.89
20.87
21.70
18.87
17.41
16.20
16.29
17.20
18.19
6.38
17.20
18.32
9
1.176
FCF / Net incomex
1.616
1.694
1.778
1.968
1.944
2.052
2.180
2.149
2.343
2.275
1.033
2.180
2.010
95
14.81
ROIC%
27.42
28.34
27.44
25.16
26.13
24.51
27.43
28.75
28.70
27.32
18.63
27.43
27.43
34
13.55
Return on equity%
16.47
14.05
12.54
14.94
15.78
14.10
13.59
12.62
12.91
12.33
8.43
12.91
13.82
56
17.67
Return on assets%
12.43
14.48
16.24
19.06
16.90
14.85
13.69
11.59
11.66
9.36
29.34
11.66
14.08
18
80.53
EPS₩
147.28
158.22
139.33
123.86
111.45
101.58
94.32
90.46
90.49
88.40
85.97
(4.53%)
(6.20%)
—
25.92
EPS growth%
6.39
4.57
3.28
3.68
1.16
1.36
0.40
2.50
0.40
0.49
28.21
0.49
1.93
57
109.22
Bookvalue per sh₩
239.59
238.14
237.86
237.01
233.25
264.89
298.78
347.60
341.74
376.57
26.38
10.05%
6.20%
—
55.08
FCF per share₩
135.06
125.13
133.27
144.26
126.18
132.19
123.91
106.97
115.25
121.79
102.90
(0.71%)
(0.42%)
—
141.51
Dividend per sh₩
93.40
99.45
117.82
119.10
118.51
113.30
133.86
143.88
140.10
159.95
157.07
6.18%
6.58%
—
19.76
Div yield (avg)%
15.32
18.00
19.00
18.40
18.53
17.87
16.10
15.07
17.90
18.90
5.40
17.87
17.95
35
28.90
Payout ratio%
30.42
29.69
28.55
30.15
28.85
28.20
26.07
28.11
29.33
29.71
26.57
28.20
29.09
73
47.84
Shares (diluted)M
69.41
76.35
72.85
65.45
73.87
67.62
69.04
71.83
73.37
74.99
47.03
0.30%
0.96%
60
20.18
Buyback yield%
10.62
12.53
9.91
8.58
5.66
8.53
7.44
9.23
8.59
9.14
15.00
8.59
8.86
34
0.197
D/E ratiox
0.391
0.372
0.405
0.379
0.427
0.418
0.422
0.465
0.518
0.470
1.147
0.465
0.420
77
16.68
Enterprise value₩B
22.29
22.24
20.44
20.05
19.58
21.30
22.79
23.04
21.21
19.92
10.47
0.34%
0.01%
53
12.07
LT debt₩B
19.42
21.62
21.36
21.50
23.19
26.43
27.29
29.23
29.20
33.20
19.67
7.45%
6.20%
17
Revenue
₩33.26B
(0.72%)
1.00×
Cost of revenue
₩18.35B
(0.74%)
1.00×
Operating expenses
₩6.796B
(0.79%)
0.99×
Goodwill & intangibles
23.60%
Property and equipment
13.59%
Spread over hurdle
13.75%