46.76
Revenue₩B
67.55
69.88
71.49
74.77
76.09
77.92
80.40
83.17
84.56
85.04
50.17
2.25%
2.69%
75
29.19
Revenue growth%
13.05
12.89
15.11
14.12
16.73
13.79
14.78
13.44
13.63
12.20
19.90
13.63
13.71
48
14.96
Gross margin%
9.31
9.52
8.41
10.84
8.00
6.83
7.92
6.05
8.93
10.32
10.68
7.92
8.67
87
7.06
Operating margin%
28.19
30.91
28.64
29.88
30.06
29.02
27.97
29.69
29.95
29.78
28.41
29.69
29.73
68
6.41
Net margin%
12.67
13.81
14.69
13.79
14.80
13.85
15.21
15.72
14.36
15.33
15.23
15.21
14.52
13
10.84
P/E ratio (avg)x
37.24
35.02
32.91
31.76
34.48
35.99
40.07
45.16
43.26
43.10
7.318
43.10
36.61
28
21.60
EV/EBITx
10.25
9.846
10.07
9.988
9.100
9.542
8.978
9.706
9.648
10.09
22.24
9.648
9.776
73
11.41
FCF yield (avg)%
21.19
21.41
20.31
19.85
17.65
20.09
19.73
16.74
17.76
19.22
15.17
19.22
19.79
75
12.11
FCF margin%
25.66
23.08
23.94
25.18
27.47
27.78
26.42
29.42
32.17
31.62
26.90
29.42
26.94
78
0.465
FCF / Net incomex
1.194
1.175
1.119
1.055
1.048
0.960
0.873
0.909
0.832
0.818
0.848
0.873
1.004
71
3.52
ROIC%
2.09
3.99
1.30
3.21
2.56
1.82
1.75
0.93
3.24
1.47
15.60
1.75
1.95
61
27.39
Return on equity%
18.02
16.23
18.31
16.13
16.82
19.61
19.65
18.02
18.40
20.62
16.47
19.61
18.16
49
12.11
Return on assets%
8.55
10.67
8.56
5.62
6.61
6.22
8.61
9.46
10.96
13.62
22.75
9.46
8.59
19
1,039
EPS₩
193.10
175.98
175.31
166.74
142.96
130.49
118.13
111.12
119.48
117.18
1,114
(3.90%)
(6.43%)
—
28.20
EPS growth%
8.28
6.60
5.67
4.61
5.77
3.12
0.78
3.53
4.47
1.82
16.90
3.12
4.54
7
853.45
Bookvalue per sh₩
737.47
745.26
810.33
910.27
1,006
1,119
1,127
1,286
1,430
1,499
628.72
8.30%
7.42%
—
1,016
FCF per share₩
424.57
471.90
507.52
467.85
460.68
469.51
480.17
482.92
499.14
549.80
611.69
3.60%
3.62%
—
1,123
Dividend per sh₩
642.11
647.45
744.02
785.86
789.97
772.82
912.65
1,059
1,174
1,144
868.72
7.69%
6.80%
—
13.79
Div yield (avg)%
26.50
27.46
29.39
29.28
31.88
34.04
31.90
33.39
30.70
32.16
11.47
32.16
31.29
53
20.17
Payout ratio%
1.88
0.40
0.40
1.75
0.40
2.70
2.18
2.44
5.41
3.71
28.74
2.70
2.03
75
25.33
Shares (diluted)M
20.87
20.32
18.72
19.85
21.34
20.06
18.27
19.53
16.74
16.50
26.53
(5.01%)
(2.52%)
82
7.79
Buyback yield%
6.68
7.80
10.06
11.17
12.27
11.84
9.23
6.55
9.20
6.75
17.38
9.20
9.22
49
1.149
D/E ratiox
1.097
1.078
1.257
1.239
1.409
1.442
1.670
1.910
2.224
2.637
0.836
1.910
1.426
88
41.86
Enterprise value₩B
21.37
19.22
17.72
17.74
17.27
17.98
16.00
16.96
17.16
16.24
61.37
(1.22%)
(2.49%)
25
27.38
LT debt₩B
17.50
16.23
15.96
15.95
15.08
15.51
14.56
15.63
14.55
14.85
47.99
(0.30%)
(2.66%)
32
Revenue
₩85.04B
2.69%
1.00×
Cost of revenue
₩48.40B
2.94%
1.02×
Operating expenses
₩17.19B
2.34%
0.97×
Goodwill & intangibles
22.73%
Property and equipment
20.67%
Spread over hurdle
13.71%